Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $115k initial cash invested.
-0.62%
Cash On Cash
6.19%
Cap Rate
1.05
DSCR
$4,106
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $4,165 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,240
Closing costs
1%
$4,612
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$4,165
Mortgage P&I
55%
$2,273
Property Taxes
9%
$365
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452