Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $116k initial cash invested.
-12.79%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,042
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $4,274 expenses = $1,232 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$4,274
Mortgage P&I
77%
$2,337
Property Taxes
12%
$370
Home Insurance
6%
$173
HOA
12%
$359
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335