Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $115k initial cash invested.
-6.51%
Cash On Cash
4.99%
Cap Rate
0.8
DSCR
$3,446
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $4,069 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,160
Closing costs
1%
$4,608
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$4,069
Mortgage P&I
70%
$2,402
Property Taxes
10%
$333
Home Insurance
5%
$162
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379