Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $115k initial cash invested.
-1.1%
Cash On Cash
6.33%
Cap Rate
1.03
DSCR
$4,388
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,388 income − $4,493 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$4,493
Mortgage P&I
54%
$2,356
Property Taxes
11%
$482
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483