Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.85% first-year return on $114k initial cash invested.
-0.85%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$4,480
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $4,561 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,560
Closing costs
1%
$4,578
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$4,561
Mortgage P&I
52%
$2,323
Property Taxes
7%
$321
Home Insurance
4%
$191
HOA
5%
$203
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493