Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $116k initial cash invested.
-1.63%
Cash On Cash
6.19%
Cap Rate
1
DSCR
$3,927
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $4,084 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$4,084
Mortgage P&I
61%
$2,398
Property Taxes
5%
$187
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432