Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $116k initial cash invested.
-4.88%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$3,840
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,312 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,440
Closing costs
1%
$4,672
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,312
Mortgage P&I
63%
$2,406
Property Taxes
11%
$432
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422