Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $114k initial cash invested.
-0.51%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$4,695
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $4,744 expenses = $49 out of pocket
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
$4,695
Total Expenses
$4,744
Mortgage P&I
49%
$2,292
Property Taxes
11%
$537
Home Insurance
3%
$164
HOA
3%
$155
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516