Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $115k initial cash invested.
-5.45%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$3,874
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $4,397 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,480
Closing costs
1%
$4,624
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$4,397
Mortgage P&I
60%
$2,313
Property Taxes
15%
$599
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426