Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $113k initial cash invested.
-7.19%
Cash On Cash
5.23%
Cap Rate
0.78
DSCR
$3,278
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $3,957 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,740
Closing costs
1%
$4,537
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$3,957
Mortgage P&I
77%
$2,527
Property Taxes
5%
$152
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361