Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $114k initial cash invested.
-2.69%
Cash On Cash
6.37%
Cap Rate
0.97
DSCR
$4,292
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $4,548 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,740
Closing costs
1%
$4,587
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$4,548
Mortgage P&I
59%
$2,518
Property Taxes
9%
$407
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472