Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $115k initial cash invested.
-8.6%
Cash On Cash
4.92%
Cap Rate
0.73
DSCR
$3,441
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $4,268 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$4,268
Mortgage P&I
75%
$2,591
Property Taxes
10%
$340
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379