Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $116k initial cash invested.
-0.5%
Cash On Cash
6.38%
Cap Rate
1.06
DSCR
$4,468
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $4,516 expenses = $48 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%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$4,516
Mortgage P&I
53%
$2,347
Property Taxes
11%
$487
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491