Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $116k initial cash invested.
-11.39%
Cash On Cash
4.27%
Cap Rate
0.63
DSCR
$3,290
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $4,388 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,290
Total Expenses
$4,388
Mortgage P&I
80%
$2,621
Property Taxes
15%
$484
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362