Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.69% first-year return on $116k initial cash invested.
-5.69%
Cash On Cash
5.72%
Cap Rate
0.85
DSCR
$3,624
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $4,173 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,220
Closing costs
1%
$4,661
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$4,173
Mortgage P&I
72%
$2,626
Property Taxes
4%
$148
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399