Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.77% first-year return on $113k initial cash invested.
-2.77%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$3,417
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,678 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,560
Closing costs
1%
$4,528
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,678
Mortgage P&I
66%
$2,247
Property Taxes
3%
$105
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376