Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $113k initial cash invested.
-6.66%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$3,510
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $4,138 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,580
Closing costs
1%
$4,529
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$4,138
Mortgage P&I
67%
$2,350
Property Taxes
12%
$435
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386