Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $116k initial cash invested.
-12.07%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,858
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $4,021 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$4,021
Mortgage P&I
80%
$2,295
Property Taxes
21%
$592
Home Insurance
6%
$163
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314