Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $113k initial cash invested.
-1.5%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$3,580
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $3,721 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,480
Closing costs
1%
$4,524
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$3,721
Mortgage P&I
63%
$2,247
Property Taxes
3%
$95
Home Insurance
5%
$162
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394