Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $113k initial cash invested.
-6.67%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$2,961
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,588 expenses = $627 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,300
Closing costs
1%
$4,515
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$3,588
Mortgage P&I
76%
$2,263
Property Taxes
5%
$158
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326