Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $117k initial cash invested.
-0.94%
Cash On Cash
6.44%
Cap Rate
1.03
DSCR
$4,394
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $4,485 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,820
Closing costs
1%
$4,691
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$4,485
Mortgage P&I
55%
$2,434
Property Taxes
9%
$391
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483