Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $116k initial cash invested.
-3.65%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$4,058
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,058 income − $4,411 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,058
Total Expenses
$4,411
Mortgage P&I
58%
$2,339
Property Taxes
13%
$525
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446