Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $115k initial cash invested.
-11.15%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$2,520
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$3,585
Mortgage P&I
89%
$2,244
Property Taxes
13%
$318
Home Insurance
7%
$166
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277