Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $115k initial cash invested.
-11.03%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,578
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,635 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,400
Closing costs
1%
$4,620
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,635
Mortgage P&I
92%
$2,370
Property Taxes
2%
$52
Home Insurance
6%
$162
HOA
7%
$175
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284