Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $114k initial cash invested.
-0.4%
Cash On Cash
6.5%
Cap Rate
1.06
DSCR
$4,298
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $4,336 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,860
Closing costs
1%
$4,593
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$4,336
Mortgage P&I
55%
$2,353
Property Taxes
8%
$360
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473