Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $115k initial cash invested.
-5.43%
Cash On Cash
5.07%
Cap Rate
0.83
DSCR
$3,232
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,751 expenses = $519 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
$3,232
Total Expenses
$3,751
Mortgage P&I
72%
$2,335
Property Taxes
5%
$156
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356