Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $115k initial cash invested.
-1.14%
Cash On Cash
6.35%
Cap Rate
1.02
DSCR
$4,176
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $4,286 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,820
Closing costs
1%
$4,641
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$4,286
Mortgage P&I
57%
$2,400
Property Taxes
7%
$284
Home Insurance
4%
$166
HOA
0%
$17
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459