Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $116k initial cash invested.
-6.89%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$3,426
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,094 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,660
Closing costs
1%
$4,683
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$4,094
Mortgage P&I
67%
$2,304
Property Taxes
12%
$423
Home Insurance
5%
$164
HOA
1%
$38
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377