Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.81% first-year return on $113k initial cash invested.
-2.81%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$4,449
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $4,715 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,449
Total Expenses
$4,715
Mortgage P&I
51%
$2,254
Property Taxes
18%
$811
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489