Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $113k initial cash invested.
-5.97%
Cash On Cash
5.01%
Cap Rate
0.81
DSCR
$3,237
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,800 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,700
Closing costs
1%
$4,535
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,800
Mortgage P&I
72%
$2,329
Property Taxes
6%
$209
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356