Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $115k initial cash invested.
-1.74%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$4,773
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $4,939 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,773
Total Expenses
$4,939
Mortgage P&I
48%
$2,313
Property Taxes
15%
$717
Home Insurance
3%
$161
HOA
3%
$125
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525