Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.38% first-year return on $114k initial cash invested.
-0.38%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$4,562
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $4,598 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,040
Closing costs
1%
$4,552
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$4,598
Mortgage P&I
50%
$2,267
Property Taxes
14%
$623
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502