Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $116k initial cash invested.
-10.06%
Cash On Cash
4.62%
Cap Rate
0.68
DSCR
$3,592
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $4,566 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,592
Total Expenses
$4,566
Mortgage P&I
73%
$2,631
Property Taxes
15%
$529
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395