Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $114k initial cash invested.
-7.35%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$3,026
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $3,725 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,725
Mortgage P&I
74%
$2,241
Property Taxes
9%
$260
Home Insurance
5%
$166
HOA
1%
$29
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333