Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $116k initial cash invested.
-9.66%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$2,895
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $3,830 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,520
Closing costs
1%
$4,676
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$3,830
Mortgage P&I
81%
$2,334
Property Taxes
12%
$346
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318