Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.96% first-year return on $116k initial cash invested.
-0.96%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$3,603
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,696 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,220
Closing costs
1%
$4,661
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$3,696
Mortgage P&I
63%
$2,284
Property Taxes
1%
$22
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396