Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $115k initial cash invested.
-2.73%
Cash On Cash
6.15%
Cap Rate
0.97
DSCR
$4,650
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,650 income − $4,912 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,680
Closing costs
1%
$4,634
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,650
Total Expenses
$4,912
Mortgage P&I
53%
$2,452
Property Taxes
15%
$676
Home Insurance
4%
$164
HOA
1%
$38
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512