Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.98% first-year return on $114k initial cash invested.
-4.98%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$3,600
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $4,075 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,075
Mortgage P&I
64%
$2,301
Property Taxes
11%
$380
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396