Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $114k initial cash invested.
-4.33%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,418
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $3,828 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,828
Mortgage P&I
66%
$2,250
Property Taxes
7%
$254
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376