Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $114k initial cash invested.
-10.06%
Cash On Cash
4.56%
Cap Rate
0.68
DSCR
$3,266
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $4,226 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,900
Closing costs
1%
$4,595
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,266
Total Expenses
$4,226
Mortgage P&I
79%
$2,576
Property Taxes
12%
$378
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359