Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $115k initial cash invested.
-8.98%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,889
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $3,748 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,160
Closing costs
1%
$4,608
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$3,748
Mortgage P&I
79%
$2,290
Property Taxes
8%
$233
Home Insurance
6%
$163
HOA
3%
$78
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318