Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $116k initial cash invested.
-9.35%
Cash On Cash
4.19%
Cap Rate
0.67
DSCR
$2,748
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $3,656 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$3,656
Mortgage P&I
89%
$2,436
Property Taxes
4%
$122
Home Insurance
6%
$164
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302