Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $113k initial cash invested.
-3.2%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$3,964
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,560
Closing costs
1%
$4,528
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$4,266
Mortgage P&I
56%
$2,220
Property Taxes
14%
$539
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436