Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $116k initial cash invested.
-2.48%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$3,854
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $4,094 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$4,094
Mortgage P&I
62%
$2,394
Property Taxes
6%
$224
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424