Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $115k initial cash invested.
-3.45%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$4,197
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $4,528 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,600
Closing costs
1%
$4,630
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$4,528
Mortgage P&I
55%
$2,325
Property Taxes
15%
$609
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462