Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $113k initial cash invested.
-5.75%
Cash On Cash
5.01%
Cap Rate
0.82
DSCR
$3,502
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $4,044 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,520
Closing costs
1%
$4,526
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$4,044
Mortgage P&I
65%
$2,291
Property Taxes
12%
$404
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385