Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $116k initial cash invested.
-11.92%
Cash On Cash
3.69%
Cap Rate
0.58
DSCR
$2,979
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $4,133 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,500
Closing costs
1%
$4,675
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$4,133
Mortgage P&I
83%
$2,474
Property Taxes
16%
$481
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328