Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $116k initial cash invested.
-8.65%
Cash On Cash
4.68%
Cap Rate
0.73
DSCR
$3,820
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $4,659 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$4,659
Mortgage P&I
66%
$2,512
Property Taxes
12%
$447
Home Insurance
4%
$166
HOA
6%
$235
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420