Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $116k initial cash invested.
-1.69%
Cash On Cash
6.07%
Cap Rate
1
DSCR
$4,238
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $4,401 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,140
Closing costs
1%
$4,657
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$4,401
Mortgage P&I
55%
$2,350
Property Taxes
6%
$251
Home Insurance
4%
$182
HOA
4%
$176
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466