Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.23% first-year return on $113k initial cash invested.
-20.23%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,575
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $3,484 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,720
Closing costs
1%
$4,536
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,575
Total Expenses
$3,484
Mortgage P&I
144%
$2,268
Property Taxes
30%
$468
Home Insurance
12%
$191
HOA
1%
$22
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173