Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $116k initial cash invested.
-9.69%
Cash On Cash
4.35%
Cap Rate
0.68
DSCR
$3,400
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $4,340 expenses = $940 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,760
Closing costs
1%
$4,688
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$4,340
Mortgage P&I
74%
$2,505
Property Taxes
8%
$264
Home Insurance
5%
$165
HOA
7%
$250
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374