Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $113k initial cash invested.
-7.34%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$3,480
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $4,173 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$4,173
Mortgage P&I
66%
$2,301
Property Taxes
15%
$528
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383