Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $114k initial cash invested.
-6.85%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$3,034
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,684 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,240
Closing costs
1%
$4,562
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$3,684
Mortgage P&I
76%
$2,296
Property Taxes
6%
$193
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334