Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.4% first-year return on $115k initial cash invested.
-1.4%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$3,831
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $3,966 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$3,966
Mortgage P&I
60%
$2,302
Property Taxes
5%
$198
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421