Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $116k initial cash invested.
-7.74%
Cash On Cash
4.89%
Cap Rate
0.76
DSCR
$3,692
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $4,439 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$4,439
Mortgage P&I
68%
$2,498
Property Taxes
14%
$519
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406