Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $116k initial cash invested.
-2.51%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$4,118
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $4,360 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,118
Total Expenses
$4,360
Mortgage P&I
57%
$2,330
Property Taxes
11%
$466
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453