Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $114k initial cash invested.
-7.41%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$3,322
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,027 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,660
Closing costs
1%
$4,583
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$4,027
Mortgage P&I
69%
$2,297
Property Taxes
13%
$436
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365