Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $115k initial cash invested.
-6.28%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$3,338
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,941 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,520
Closing costs
1%
$4,626
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,941
Mortgage P&I
70%
$2,353
Property Taxes
6%
$215
Home Insurance
5%
$166
HOA
2%
$71
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367