Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $114k initial cash invested.
-0.86%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$4,401
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $4,483 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,520
Closing costs
1%
$4,576
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$4,483
Mortgage P&I
52%
$2,308
Property Taxes
10%
$452
Home Insurance
4%
$161
HOA
2%
$66
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484