Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $116k initial cash invested.
-0.68%
Cash On Cash
6.41%
Cap Rate
1.04
DSCR
$4,311
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $4,377 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$4,377
Mortgage P&I
56%
$2,393
Property Taxes
8%
$366
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474