Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.83% first-year return on $115k initial cash invested.
-16.83%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,590
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $4,197 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,590
Total Expenses
$4,197
Mortgage P&I
89%
$2,304
Property Taxes
33%
$850
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285