Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.95% first-year return on $114k initial cash invested.
-4.95%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$4,276
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $4,745 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,040
Closing costs
1%
$4,552
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$4,745
Mortgage P&I
55%
$2,334
Property Taxes
18%
$760
Home Insurance
4%
$164
HOA
1%
$34
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470