Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.29% first-year return on $116k initial cash invested.
-3.29%
Cash On Cash
5.35%
Cap Rate
0.92
DSCR
$3,410
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $3,727 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,727
Mortgage P&I
66%
$2,255
Property Taxes
4%
$151
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375