Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $115k initial cash invested.
-12.36%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$2,826
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $4,013 expenses = $1,187 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,580
Closing costs
1%
$4,629
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$4,013
Mortgage P&I
83%
$2,350
Property Taxes
8%
$213
Home Insurance
6%
$164
HOA
12%
$325
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311