Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $115k initial cash invested.
-2.62%
Cash On Cash
6.43%
Cap Rate
0.97
DSCR
$4,318
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $4,570 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$4,570
Mortgage P&I
59%
$2,562
Property Taxes
6%
$270
Home Insurance
4%
$186
HOA
2%
$83
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475