Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.4% first-year return on $115k initial cash invested.
-4.4%
Cash On Cash
6.02%
Cap Rate
0.91
DSCR
$4,782
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $5,203 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,280
Closing costs
1%
$4,614
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$5,203
Mortgage P&I
53%
$2,543
Property Taxes
12%
$567
Home Insurance
3%
$163
HOA
6%
$305
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526