Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $116k initial cash invested.
-5.35%
Cash On Cash
5.28%
Cap Rate
0.84
DSCR
$3,338
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,855 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,855
Mortgage P&I
73%
$2,436
Property Taxes
4%
$117
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367