Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $114k initial cash invested.
-6.54%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$3,226
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,226 income − $3,847 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,380
Closing costs
1%
$4,569
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$3,847
Mortgage P&I
71%
$2,280
Property Taxes
10%
$309
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355