Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $115k initial cash invested.
-11.99%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,046
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $3,191 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$3,191
Mortgage P&I
112%
$2,292
Property Taxes
1%
$21
Home Insurance
8%
$161
HOA
1%
$21
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225