Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.65% first-year return on $115k initial cash invested.
-9.65%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,562
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $3,484 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$3,484
Mortgage P&I
90%
$2,317
Property Taxes
5%
$136
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282