Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $114k initial cash invested.
-9.58%
Cash On Cash
4.17%
Cap Rate
0.67
DSCR
$3,042
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,948 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,042
Total Expenses
$3,948
Mortgage P&I
78%
$2,364
Property Taxes
13%
$390
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335