Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $114k initial cash invested.
-5.48%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$3,843
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $4,364 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,480
Closing costs
1%
$4,574
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$4,364
Mortgage P&I
60%
$2,308
Property Taxes
15%
$583
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423