Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $115k initial cash invested.
-13.55%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$1,947
Rent
-$1,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $3,241 expenses = $1,294 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,947
Total Expenses
$3,241
Mortgage P&I
122%
$2,383
Property Taxes
2%
$35
Home Insurance
8%
$161
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214