Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $115k initial cash invested.
-2.48%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$4,384
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $4,621 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$4,621
Mortgage P&I
52%
$2,295
Property Taxes
16%
$682
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482