Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $115k initial cash invested.
-7.24%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$3,360
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $4,055 expenses = $695 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,520
Closing costs
1%
$4,626
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,055
Mortgage P&I
69%
$2,310
Property Taxes
13%
$439
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370