Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $115k initial cash invested.
-3.43%
Cash On Cash
6.09%
Cap Rate
0.93
DSCR
$3,872
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $4,201 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$4,201
Mortgage P&I
65%
$2,517
Property Taxes
5%
$204
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426