Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $114k initial cash invested.
-5.73%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$3,248
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,790 expenses = $542 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%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,790
Mortgage P&I
71%
$2,316
Property Taxes
6%
$200
Home Insurance
5%
$166
HOA
0%
$4
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357