Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $114k initial cash invested.
-1.31%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$3,844
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,844 income − $3,969 expenses = $125 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%
$91,820
Closing costs
1%
$4,591
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,969
Mortgage P&I
60%
$2,299
Property Taxes
5%
$200
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423