Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $114k initial cash invested.
-9.96%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$3,572
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $4,521 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$4,521
Mortgage P&I
68%
$2,442
Property Taxes
19%
$680
Home Insurance
5%
$161
HOA
1%
$23
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393