Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $115k initial cash invested.
-9.86%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$3,930
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $4,872 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$4,872
Mortgage P&I
58%
$2,290
Property Taxes
25%
$985
Home Insurance
4%
$164
HOA
2%
$97
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432