Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $116k initial cash invested.
-7.62%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,192
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,927 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,927
Mortgage P&I
73%
$2,324
Property Taxes
6%
$205
Home Insurance
5%
$164
HOA
5%
$148
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351