Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $115k initial cash invested.
-9.61%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$3,066
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,066 income − $3,986 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$3,986
Mortgage P&I
76%
$2,327
Property Taxes
15%
$450
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337