Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $114k initial cash invested.
-5.78%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$3,382
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $3,931 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,420
Closing costs
1%
$4,571
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$3,931
Mortgage P&I
69%
$2,339
Property Taxes
8%
$282
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372