Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $115k initial cash invested.
-0.34%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$4,402
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $4,435 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,640
Closing costs
1%
$4,632
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$4,435
Mortgage P&I
52%
$2,303
Property Taxes
10%
$442
Home Insurance
4%
$172
HOA
1%
$22
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484