Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $114k initial cash invested.
-8.24%
Cash On Cash
4.91%
Cap Rate
0.74
DSCR
$3,272
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $4,052 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,040
Closing costs
1%
$4,552
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$4,052
Mortgage P&I
77%
$2,512
Property Taxes
8%
$264
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360