Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $115k initial cash invested.
-1.78%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$4,168
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $4,339 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$4,339
Mortgage P&I
55%
$2,305
Property Taxes
8%
$316
Home Insurance
4%
$158
HOA
3%
$143
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458