Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $115k initial cash invested.
-0.23%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$4,335
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $4,357 expenses = $22 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%
$92,340
Closing costs
1%
$4,617
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$4,357
Mortgage P&I
53%
$2,286
Property Taxes
9%
$374
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477