Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $115k initial cash invested.
-2.45%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$4,244
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $4,478 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$4,478
Mortgage P&I
55%
$2,333
Property Taxes
13%
$541
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467