Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $114k initial cash invested.
-7.79%
Cash On Cash
4.96%
Cap Rate
0.76
DSCR
$3,458
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $4,200 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$4,200
Mortgage P&I
72%
$2,501
Property Taxes
10%
$361
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380