Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.08% first-year return on $115k initial cash invested.
-1.08%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$4,428
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $4,532 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,600
Closing costs
1%
$4,630
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$4,532
Mortgage P&I
52%
$2,307
Property Taxes
12%
$536
Home Insurance
4%
$166
HOA
0%
$18
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487