Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.14% first-year return on $116k initial cash invested.
-14.14%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$2,950
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $4,313 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$4,313
Mortgage P&I
84%
$2,476
Property Taxes
23%
$672
Home Insurance
6%
$163
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324