Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $115k initial cash invested.
-0.44%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$3,902
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $3,944 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$3,944
Mortgage P&I
59%
$2,286
Property Taxes
4%
$171
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429