Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $114k initial cash invested.
-7.47%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$3,681
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $4,393 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,393
Mortgage P&I
62%
$2,268
Property Taxes
19%
$710
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405