Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $116k initial cash invested.
-2.68%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$4,389
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $4,649 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,760
Closing costs
1%
$4,688
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$4,649
Mortgage P&I
55%
$2,416
Property Taxes
13%
$575
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483