Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $114k initial cash invested.
-4.75%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$3,837
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $4,289 expenses = $452 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%
$91,680
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$4,289
Mortgage P&I
59%
$2,279
Property Taxes
13%
$513
Home Insurance
5%
$175
HOA
1%
$19
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422