Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $116k initial cash invested.
-13.88%
Cash On Cash
3.36%
Cap Rate
0.51
DSCR
$2,336
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $3,681 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$3,681
Mortgage P&I
110%
$2,561
Property Taxes
7%
$163
Home Insurance
7%
$164
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257