Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.75% first-year return on $114k initial cash invested.
-15.75%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$2,066
Rent
-$1,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $3,567 expenses = $1,501 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$3,567
Mortgage P&I
111%
$2,284
Property Taxes
20%
$419
Home Insurance
8%
$161
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227