Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $115k initial cash invested.
-8.88%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$2,804
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,652 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,652
Mortgage P&I
81%
$2,277
Property Taxes
8%
$212
Home Insurance
6%
$161
HOA
2%
$50
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308