Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.82% first-year return on $115k initial cash invested.
-1.82%
Cash On Cash
5.74%
Cap Rate
1
DSCR
$4,118
Rent
-$174
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,920
Closing costs
1%
$4,596
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$4,292
Mortgage P&I
54%
$2,206
Property Taxes
10%
$423
Home Insurance
5%
$187
HOA
2%
$75
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453