Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $115k initial cash invested.
-12.09%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,122
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $3,277 expenses = $1,155 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%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$3,277
Mortgage P&I
109%
$2,303
Property Taxes
4%
$91
Home Insurance
8%
$161
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233