Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $113k initial cash invested.
-4.37%
Cash On Cash
5.66%
Cap Rate
0.89
DSCR
$3,626
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $4,038 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,680
Closing costs
1%
$4,534
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,038
Mortgage P&I
66%
$2,404
Property Taxes
5%
$178
Home Insurance
4%
$161
HOA
2%
$62
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399