Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $115k initial cash invested.
-3.59%
Cash On Cash
6.01%
Cap Rate
0.92
DSCR
$3,880
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $4,223 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$4,223
Mortgage P&I
64%
$2,494
Property Taxes
6%
$246
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427