Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $116k initial cash invested.
-0.53%
Cash On Cash
6.41%
Cap Rate
1.04
DSCR
$3,862
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,913 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,460
Closing costs
1%
$4,673
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,913
Mortgage P&I
62%
$2,393
Property Taxes
0%
$4
Home Insurance
4%
$164
HOA
1%
$40
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425