Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $114k initial cash invested.
-9.02%
Cash On Cash
4.63%
Cap Rate
0.71
DSCR
$3,196
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $4,055 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,640
Closing costs
1%
$4,582
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$4,055
Mortgage P&I
78%
$2,498
Property Taxes
10%
$307
Home Insurance
5%
$162
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352