Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $115k initial cash invested.
-3.78%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$4,288
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $4,649 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,960
Closing costs
1%
$4,598
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$4,649
Mortgage P&I
54%
$2,302
Property Taxes
17%
$740
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472