Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $116k initial cash invested.
-6.75%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$3,430
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $4,081 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,120
Closing costs
1%
$4,656
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$4,081
Mortgage P&I
68%
$2,317
Property Taxes
12%
$428
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377