Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.26% first-year return on $116k initial cash invested.
-19.26%
Cash On Cash
1.89%
Cap Rate
0.29
DSCR
$2,331
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $4,186 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,331
Total Expenses
$4,186
Mortgage P&I
107%
$2,493
Property Taxes
31%
$728
Home Insurance
7%
$173
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256