Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $116k initial cash invested.
-4.04%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$3,430
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $3,820 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,100
Closing costs
1%
$4,655
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$3,820
Mortgage P&I
67%
$2,303
Property Taxes
5%
$185
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377