Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.2% first-year return on $113k initial cash invested.
-0.2%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$3,963
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $3,982 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,540
Closing costs
1%
$4,527
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$3,982
Mortgage P&I
57%
$2,248
Property Taxes
6%
$227
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436