Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $115k initial cash invested.
-6.72%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$3,462
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $4,104 expenses = $642 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%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$4,104
Mortgage P&I
67%
$2,326
Property Taxes
13%
$441
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381