Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $115k initial cash invested.
-0.4%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$4,600
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$4,638
Mortgage P&I
49%
$2,258
Property Taxes
8%
$390
Home Insurance
4%
$166
HOA
6%
$260
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506