Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.39% first-year return on $116k initial cash invested.
-3.39%
Cash On Cash
5.63%
Cap Rate
0.92
DSCR
$3,722
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $4,050 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$4,050
Mortgage P&I
64%
$2,369
Property Taxes
7%
$245
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409