Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.25% first-year return on $116k initial cash invested.
-5.25%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$3,468
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $3,976 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,976
Mortgage P&I
68%
$2,365
Property Taxes
7%
$238
Home Insurance
5%
$164
HOA
1%
$30
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381