Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $116k initial cash invested.
-9.06%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$3,884
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $4,759 expenses = $875 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$4,759
Mortgage P&I
61%
$2,366
Property Taxes
20%
$784
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427