Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $115k initial cash invested.
-4.8%
Cash On Cash
5.32%
Cap Rate
0.87
DSCR
$3,934
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $4,394 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,380
Closing costs
1%
$4,619
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$4,394
Mortgage P&I
60%
$2,350
Property Taxes
13%
$515
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433