Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $116k initial cash invested.
-7.84%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$3,596
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $4,356 expenses = $760 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%
$93,680
Closing costs
1%
$4,684
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$4,356
Mortgage P&I
67%
$2,394
Property Taxes
16%
$565
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396