Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $114k initial cash invested.
-13.86%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,451
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,680
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$3,771
Mortgage P&I
93%
$2,284
Property Taxes
16%
$391
Home Insurance
11%
$262
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270