Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $115k initial cash invested.
-0.48%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$4,706
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $4,752 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,160
Closing costs
1%
$4,608
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$4,752
Mortgage P&I
49%
$2,297
Property Taxes
15%
$691
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518