Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $114k initial cash invested.
-1.51%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$3,618
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $3,761 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,360
Closing costs
1%
$4,568
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$3,761
Mortgage P&I
62%
$2,242
Property Taxes
3%
$120
Home Insurance
4%
$158
HOA
0%
$10
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398