Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $115k initial cash invested.
-1.38%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$3,998
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $4,130 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,400
Closing costs
1%
$4,620
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$4,130
Mortgage P&I
59%
$2,344
Property Taxes
7%
$276
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440