Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $115k initial cash invested.
-4.06%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$3,558
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,946 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,946
Mortgage P&I
66%
$2,335
Property Taxes
7%
$241
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391