Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $114k initial cash invested.
-4.91%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$3,482
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,949 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,480
Closing costs
1%
$4,574
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,949
Mortgage P&I
65%
$2,264
Property Taxes
10%
$338
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383