Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $114k initial cash invested.
-3.8%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$4,006
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $4,368 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,860
Closing costs
1%
$4,593
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,368
Mortgage P&I
58%
$2,325
Property Taxes
13%
$520
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441