Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $115k initial cash invested.
-3.14%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$3,687
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $3,988 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$3,988
Mortgage P&I
62%
$2,274
Property Taxes
8%
$286
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406