Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.11% first-year return on $115k initial cash invested.
-8.11%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$3,219
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,997 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,540
Closing costs
1%
$4,627
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,997
Mortgage P&I
76%
$2,462
Property Taxes
9%
$274
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354