Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $115k initial cash invested.
-10.5%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$3,296
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $4,306 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,820
Closing costs
1%
$4,641
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,306
Mortgage P&I
72%
$2,357
Property Taxes
20%
$652
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363