Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $116k initial cash invested.
-7.07%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$4,086
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $4,768 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$4,768
Mortgage P&I
57%
$2,313
Property Taxes
12%
$488
Home Insurance
4%
$159
HOA
10%
$420
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449