Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $114k initial cash invested.
-6.18%
Cash On Cash
5.12%
Cap Rate
0.82
DSCR
$4,012
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $4,599 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,012
Total Expenses
$4,599
Mortgage P&I
59%
$2,375
Property Taxes
17%
$701
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441