Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.76% first-year return on $114k initial cash invested.
-2.76%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$4,210
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $4,473 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,210
Total Expenses
$4,473
Mortgage P&I
55%
$2,302
Property Taxes
14%
$577
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463