Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $116k initial cash invested.
-6.01%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$3,705
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $4,285 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$4,285
Mortgage P&I
63%
$2,337
Property Taxes
11%
$415
Home Insurance
4%
$164
HOA
3%
$109
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408