Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $116k initial cash invested.
-6.71%
Cash On Cash
5.06%
Cap Rate
0.8
DSCR
$3,694
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $4,344 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,520
Closing costs
1%
$4,676
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$4,344
Mortgage P&I
67%
$2,475
Property Taxes
12%
$447
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406