Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $116k initial cash invested.
-8.86%
Cash On Cash
4.84%
Cap Rate
0.73
DSCR
$3,900
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $4,760 expenses = $860 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,740
Closing costs
1%
$4,687
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$4,760
Mortgage P&I
67%
$2,595
Property Taxes
17%
$678
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429