Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $114k initial cash invested.
-5.71%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$3,204
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,744 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,744
Mortgage P&I
69%
$2,226
Property Taxes
6%
$198
Home Insurance
5%
$152
HOA
3%
$80
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352