Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $114k initial cash invested.
-2.38%
Cash On Cash
6.4%
Cap Rate
0.98
DSCR
$4,227
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $4,453 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$4,453
Mortgage P&I
59%
$2,492
Property Taxes
8%
$353
Home Insurance
4%
$171
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465