Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $114k initial cash invested.
-0.67%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$4,598
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $4,662 expenses = $64 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%
$91,240
Closing costs
1%
$4,562
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$4,662
Mortgage P&I
50%
$2,285
Property Taxes
14%
$643
Home Insurance
4%
$168
HOA
0%
$2
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506