Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $116k initial cash invested.
-3.03%
Cash On Cash
5.72%
Cap Rate
0.94
DSCR
$3,654
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,946 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$3,946
Mortgage P&I
65%
$2,361
Property Taxes
5%
$180
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402