Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $115k initial cash invested.
-2.32%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$3,816
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $4,039 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,816
Total Expenses
$4,039
Mortgage P&I
62%
$2,370
Property Taxes
5%
$176
Home Insurance
5%
$175
HOA
1%
$20
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420