Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $116k initial cash invested.
-3.55%
Cash On Cash
5.83%
Cap Rate
0.93
DSCR
$4,110
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,454 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,640
Closing costs
1%
$4,682
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,454
Mortgage P&I
60%
$2,455
Property Taxes
11%
$436
Home Insurance
4%
$167
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452