Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $115k initial cash invested.
-7.49%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$3,212
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,932 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,660
Closing costs
1%
$4,633
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,932
Mortgage P&I
74%
$2,373
Property Taxes
9%
$301
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353