Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $114k initial cash invested.
-1.81%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$3,908
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $4,079 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,020
Closing costs
1%
$4,551
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$4,079
Mortgage P&I
59%
$2,299
Property Taxes
7%
$289
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430