Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $116k initial cash invested.
-2.86%
Cash On Cash
6.04%
Cap Rate
0.95
DSCR
$4,078
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $4,355 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$4,355
Mortgage P&I
60%
$2,464
Property Taxes
8%
$337
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449