Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $115k initial cash invested.
-2.51%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$3,590
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $3,830 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,260
Closing costs
1%
$4,613
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,830
Mortgage P&I
64%
$2,296
Property Taxes
4%
$149
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395