Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $115k initial cash invested.
-4.52%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$3,670
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $4,103 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,240
Closing costs
1%
$4,612
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$4,103
Mortgage P&I
63%
$2,306
Property Taxes
10%
$371
Home Insurance
5%
$178
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404