Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.39% first-year return on $115k initial cash invested.
-3.39%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$3,728
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $4,052 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$4,052
Mortgage P&I
61%
$2,285
Property Taxes
10%
$360
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410