Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.02% first-year return on $115k initial cash invested.
-10.02%
Cash On Cash
4.45%
Cap Rate
0.67
DSCR
$3,117
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $4,077 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$4,077
Mortgage P&I
82%
$2,546
Property Taxes
10%
$306
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343