Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $116k initial cash invested.
-6.85%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,744
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $4,404 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,744
Total Expenses
$4,404
Mortgage P&I
63%
$2,357
Property Taxes
16%
$608
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412