Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $115k initial cash invested.
-3.41%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$3,411
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,411
Total Expenses
$3,737
Mortgage P&I
67%
$2,290
Property Taxes
4%
$128
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375