Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $114k initial cash invested.
-1.98%
Cash On Cash
6.33%
Cap Rate
0.99
DSCR
$4,161
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $4,350 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,820
Closing costs
1%
$4,591
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,350
Mortgage P&I
59%
$2,443
Property Taxes
8%
$327
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458