Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.49% first-year return on $114k initial cash invested.
-0.49%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$4,113
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,113 income − $4,160 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,113
Total Expenses
$4,160
Mortgage P&I
55%
$2,270
Property Taxes
8%
$330
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$452