Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $115k initial cash invested.
-4.59%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$3,858
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $4,300 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$4,300
Mortgage P&I
59%
$2,267
Property Taxes
14%
$556
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424