Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.36% first-year return on $115k initial cash invested.
-4.36%
Cash On Cash
5.51%
Cap Rate
0.88
DSCR
$3,460
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $3,878 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,460
Total Expenses
$3,878
Mortgage P&I
69%
$2,400
Property Taxes
4%
$136
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381