Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $113k initial cash invested.
-0.59%
Cash On Cash
6.51%
Cap Rate
1.05
DSCR
$4,116
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $4,172 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$4,172
Mortgage P&I
57%
$2,356
Property Taxes
6%
$250
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453