Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $114k initial cash invested.
-1.33%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$4,041
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $4,167 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$4,167
Mortgage P&I
57%
$2,305
Property Taxes
8%
$328
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445