Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $115k initial cash invested.
-1.81%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$3,800
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,973 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,940
Closing costs
1%
$4,597
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,973
Mortgage P&I
60%
$2,289
Property Taxes
6%
$229
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418