Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $115k initial cash invested.
-2.84%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$3,732
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $4,004 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,480
Closing costs
1%
$4,624
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$4,004
Mortgage P&I
62%
$2,306
Property Taxes
7%
$265
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411