Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $114k initial cash invested.
-4.6%
Cash On Cash
5.88%
Cap Rate
0.9
DSCR
$4,695
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $5,131 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,280
Closing costs
1%
$4,564
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$5,131
Mortgage P&I
53%
$2,485
Property Taxes
19%
$877
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516