Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.71% first-year return on $114k initial cash invested.
-11.71%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,542
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $3,657 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,640
Closing costs
1%
$4,582
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$3,657
Mortgage P&I
92%
$2,345
Property Taxes
11%
$283
Home Insurance
6%
$164
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280