Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $114k initial cash invested.
-4.79%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$3,796
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $4,251 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,360
Closing costs
1%
$4,568
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$4,251
Mortgage P&I
59%
$2,251
Property Taxes
12%
$474
Home Insurance
4%
$166
HOA
2%
$68
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418