Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $116k initial cash invested.
-5.1%
Cash On Cash
5.67%
Cap Rate
0.87
DSCR
$3,996
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $4,489 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,240
Closing costs
1%
$4,662
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$4,489
Mortgage P&I
63%
$2,536
Property Taxes
11%
$432
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440