Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $116k initial cash invested.
-5.77%
Cash On Cash
5.36%
Cap Rate
0.84
DSCR
$3,789
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $4,346 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$4,346
Mortgage P&I
66%
$2,484
Property Taxes
11%
$404
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417