Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $114k initial cash invested.
-3.55%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$3,900
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $4,239 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$4,239
Mortgage P&I
60%
$2,345
Property Taxes
9%
$366
Home Insurance
4%
$161
HOA
1%
$41
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429