Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $113k initial cash invested.
-2.19%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$4,460
Rent
-$206
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,600
Closing costs
1%
$4,530
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$4,666
Mortgage P&I
51%
$2,287
Property Taxes
16%
$705
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491