Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.24% first-year return on $113k initial cash invested.
-22.24%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,074
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $4,168 expenses = $2,094 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,074
Total Expenses
$4,168
Mortgage P&I
110%
$2,275
Property Taxes
49%
$1,013
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228