Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $115k initial cash invested.
-6.58%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,182
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,812 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,220
Closing costs
1%
$4,611
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,812
Mortgage P&I
73%
$2,337
Property Taxes
2%
$56
Home Insurance
5%
$166
HOA
5%
$172
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350