Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $116k initial cash invested.
-6.75%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$3,124
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,779 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,779
Mortgage P&I
75%
$2,344
Property Taxes
7%
$208
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344