Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $113k initial cash invested.
-5.88%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$3,723
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $4,278 expenses = $555 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%
$90,760
Closing costs
1%
$4,538
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$4,278
Mortgage P&I
61%
$2,272
Property Taxes
9%
$353
Home Insurance
4%
$164
HOA
6%
$222
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410