Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.16% first-year return on $115k initial cash invested.
-0.16%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$3,843
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $3,858 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,360
Closing costs
1%
$4,618
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,858
Mortgage P&I
59%
$2,272
Property Taxes
2%
$94
Home Insurance
4%
$164
HOA
1%
$21
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423