Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $114k initial cash invested.
-1.7%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$3,698
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $3,859 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,080
Closing costs
1%
$4,554
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,859
Mortgage P&I
63%
$2,322
Property Taxes
3%
$107
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407