Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $113k initial cash invested.
-9.76%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,496
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $4,417 expenses = $921 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,660
Closing costs
1%
$4,533
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$4,417
Mortgage P&I
64%
$2,235
Property Taxes
9%
$308
Home Insurance
5%
$164
HOA
15%
$520
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385