Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $114k initial cash invested.
-3.44%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$3,678
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,060
Closing costs
1%
$4,553
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$4,004
Mortgage P&I
60%
$2,213
Property Taxes
8%
$300
Home Insurance
5%
$166
HOA
2%
$75
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405