Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $114k initial cash invested.
-4.45%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$3,352
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $3,773 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$3,773
Mortgage P&I
70%
$2,341
Property Taxes
4%
$133
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369