Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $114k initial cash invested.
-8.09%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$3,483
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $4,249 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,120
Closing costs
1%
$4,556
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$4,249
Mortgage P&I
71%
$2,460
Property Taxes
13%
$445
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383