Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $113k initial cash invested.
-8.4%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$3,028
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $3,817 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,240
Closing costs
1%
$4,512
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$3,817
Mortgage P&I
73%
$2,218
Property Taxes
13%
$406
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333