Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.57% first-year return on $113k initial cash invested.
-3.57%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$3,778
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $4,115 expenses = $337 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%
$90,660
Closing costs
1%
$4,533
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$4,115
Mortgage P&I
59%
$2,245
Property Taxes
11%
$411
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416