Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $115k initial cash invested.
-8.78%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$3,273
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $4,117 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$4,117
Mortgage P&I
74%
$2,420
Property Taxes
13%
$423
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360