Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $113k initial cash invested.
-0.74%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$4,131
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $4,201 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,460
Closing costs
1%
$4,523
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,201
Mortgage P&I
58%
$2,413
Property Taxes
5%
$220
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454