Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $116k initial cash invested.
-5.71%
Cash On Cash
5.35%
Cap Rate
0.84
DSCR
$3,826
Rent
-$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $4,377 expenses = $551 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,236
Closing costs
1%
$4,662
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$4,377
Mortgage P&I
65%
$2,478
Property Taxes
11%
$435
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421