Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $115k initial cash invested.
-8.1%
Cash On Cash
4.97%
Cap Rate
0.76
DSCR
$3,924
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $4,697 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$4,697
Mortgage P&I
64%
$2,521
Property Taxes
17%
$656
Home Insurance
4%
$161
HOA
1%
$24
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432