Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $114k initial cash invested.
-15.65%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$3,968
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $5,454 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,360
Closing costs
1%
$4,568
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$5,454
Mortgage P&I
61%
$2,437
Property Taxes
37%
$1,479
Home Insurance
4%
$163
HOA
1%
$26
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436