Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $114k initial cash invested.
-3.79%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$3,411
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,772 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,772
Mortgage P&I
69%
$2,340
Property Taxes
2%
$72
Home Insurance
5%
$160
HOA
1%
$42
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375