Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $116k initial cash invested.
-4.11%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$4,452
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $4,848 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,040
Closing costs
1%
$4,652
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$4,848
Mortgage P&I
52%
$2,322
Property Taxes
20%
$872
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490