Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.9% first-year return on $114k initial cash invested.
-1.9%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$4,064
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $4,244 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,200
Closing costs
1%
$4,560
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$4,244
Mortgage P&I
56%
$2,276
Property Taxes
10%
$420
Home Insurance
4%
$160
HOA
0%
$5
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447