Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $116k initial cash invested.
-2.51%
Cash On Cash
6.07%
Cap Rate
0.96
DSCR
$3,804
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $4,046 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,860
Closing costs
1%
$4,643
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$4,046
Mortgage P&I
64%
$2,440
Property Taxes
4%
$150
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418