Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.22% first-year return on $113k initial cash invested.
-2.22%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$3,726
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$3,934
Mortgage P&I
58%
$2,156
Property Taxes
9%
$342
Home Insurance
4%
$161
HOA
0%
$8
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410