Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.96% first-year return on $115k initial cash invested.
-1.96%
Cash On Cash
6.05%
Cap Rate
0.98
DSCR
$3,777
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,964 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,998
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,964
Mortgage P&I
62%
$2,355
Property Taxes
4%
$165
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415