Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $116k initial cash invested.
-6.52%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$3,687
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $4,320 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$4,320
Mortgage P&I
65%
$2,403
Property Taxes
11%
$422
Home Insurance
4%
$164
HOA
2%
$78
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406