Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $115k initial cash invested.
-5.87%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$4,224
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $4,787 expenses = $563 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
$4,224
Total Expenses
$4,787
Mortgage P&I
56%
$2,362
Property Taxes
20%
$827
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465