Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $116k initial cash invested.
-1.68%
Cash On Cash
6.22%
Cap Rate
1.01
DSCR
$4,749
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $4,912 expenses = $163 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%
$93,620
Closing costs
1%
$4,681
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$4,912
Mortgage P&I
51%
$2,400
Property Taxes
15%
$715
Home Insurance
3%
$158
HOA
1%
$25
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522