Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $116k initial cash invested.
-4.96%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$3,924
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $4,403 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,290
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$4,403
Mortgage P&I
60%
$2,337
Property Taxes
14%
$568
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432