Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.81% first-year return on $114k initial cash invested.
-8.81%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$3,762
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $4,602 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,762
Total Expenses
$4,602
Mortgage P&I
62%
$2,337
Property Taxes
22%
$823
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414