Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $115k initial cash invested.
-6.5%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$4,014
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $4,637 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,380
Closing costs
1%
$4,619
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$4,637
Mortgage P&I
57%
$2,292
Property Taxes
16%
$650
Home Insurance
4%
$164
HOA
4%
$165
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442