Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $115k initial cash invested.
-4.15%
Cash On Cash
6.08%
Cap Rate
0.91
DSCR
$4,098
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $4,497 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,700
Closing costs
1%
$4,635
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,098
Total Expenses
$4,497
Mortgage P&I
63%
$2,583
Property Taxes
9%
$354
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451