Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $121k initial cash invested.
-3.03%
Cash On Cash
5.67%
Cap Rate
0.93
DSCR
$3,490
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $3,795 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,490
Total Expenses
$3,795
Mortgage P&I
67%
$2,345
Property Taxes
4%
$127
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384