Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $116k initial cash invested.
-8.77%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$3,264
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $4,111 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$4,111
Mortgage P&I
73%
$2,395
Property Taxes
13%
$439
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359