Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $116k initial cash invested.
-5.94%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,286
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,862 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,680
Closing costs
1%
$4,684
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,862
Mortgage P&I
71%
$2,334
Property Taxes
7%
$228
Home Insurance
5%
$163
HOA
1%
$21
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361