Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $114k initial cash invested.
-2.62%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$4,320
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $4,570 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$4,570
Mortgage P&I
53%
$2,270
Property Taxes
7%
$297
Home Insurance
4%
$161
HOA
9%
$373
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475