Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $116k initial cash invested.
-12.65%
Cash On Cash
3.76%
Cap Rate
0.57
DSCR
$3,110
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $4,330 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,060
Closing costs
1%
$4,653
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$4,330
Mortgage P&I
82%
$2,555
Property Taxes
18%
$549
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342