Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $115k initial cash invested.
-2.14%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$4,252
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,456 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,020
Closing costs
1%
$4,601
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$4,456
Mortgage P&I
55%
$2,319
Property Taxes
12%
$530
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468