Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $114k initial cash invested.
-2.09%
Cash On Cash
6.43%
Cap Rate
0.99
DSCR
$4,378
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $4,577 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$4,577
Mortgage P&I
57%
$2,475
Property Taxes
10%
$450
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482