Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $114k initial cash invested.
-7.26%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$2,922
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $3,613 expenses = $691 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
$2,922
Total Expenses
$3,613
Mortgage P&I
79%
$2,313
Property Taxes
5%
$157
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321