Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $115k initial cash invested.
-4.27%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$4,533
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $4,941 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,533
Total Expenses
$4,941
Mortgage P&I
51%
$2,305
Property Taxes
14%
$634
Home Insurance
4%
$161
HOA
7%
$300
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499