Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $115k initial cash invested.
-4.04%
Cash On Cash
5.79%
Cap Rate
0.91
DSCR
$4,014
Rent
-$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $4,400 expenses = $386 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$4,400
Mortgage P&I
61%
$2,444
Property Taxes
11%
$429
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442