Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $114k initial cash invested.
-5.29%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$4,498
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $5,002 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,720
Closing costs
1%
$4,586
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$5,002
Mortgage P&I
52%
$2,331
Property Taxes
21%
$936
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495