Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $115k initial cash invested.
-3.53%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$4,640
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,640 income − $4,977 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,640
Total Expenses
$4,977
Mortgage P&I
49%
$2,291
Property Taxes
16%
$719
Home Insurance
4%
$166
HOA
5%
$223
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510