Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $115k initial cash invested.
-3.28%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$3,642
Rent
-$313
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
$3,642
Total Expenses
$3,955
Mortgage P&I
62%
$2,268
Property Taxes
7%
$267
Home Insurance
4%
$161
HOA
1%
$20
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401