Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $115k initial cash invested.
-7.76%
Cash On Cash
4.75%
Cap Rate
0.75
DSCR
$3,070
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $3,816 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,700
Closing costs
1%
$4,635
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$3,816
Mortgage P&I
80%
$2,456
Property Taxes
4%
$129
Home Insurance
5%
$162
HOA
1%
$25
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338