Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $114k initial cash invested.
-11.87%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,340
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $3,469 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$3,469
Mortgage P&I
100%
$2,329
Property Taxes
8%
$176
Home Insurance
7%
$168
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257