Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $116k initial cash invested.
-16.1%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$1,640
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,640 income − $3,192 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,640
Total Expenses
$3,192
Mortgage P&I
141%
$2,312
Property Taxes
10%
$159
Home Insurance
10%
$163
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$180