Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $114k initial cash invested.
-8.01%
Cash On Cash
5.01%
Cap Rate
0.75
DSCR
$3,324
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $4,086 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$4,086
Mortgage P&I
76%
$2,540
Property Taxes
8%
$252
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366