Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $114k initial cash invested.
-12.19%
Cash On Cash
3.84%
Cap Rate
0.58
DSCR
$3,030
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $4,191 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,700
Closing costs
1%
$4,585
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$4,191
Mortgage P&I
83%
$2,506
Property Taxes
16%
$489
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333