Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $113k initial cash invested.
-1.75%
Cash On Cash
5.79%
Cap Rate
1
DSCR
$3,848
Rent
-$164
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,140
Closing costs
1%
$4,507
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,848
Total Expenses
$4,012
Mortgage P&I
57%
$2,185
Property Taxes
7%
$282
Home Insurance
4%
$152
HOA
2%
$85
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423