Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $116k initial cash invested.
-6.32%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$3,774
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $4,387 expenses = $613 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,740
Closing costs
1%
$4,687
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$4,387
Mortgage P&I
62%
$2,347
Property Taxes
15%
$568
Home Insurance
4%
$168
HOA
1%
$21
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415