Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $116k initial cash invested.
-6.55%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$3,620
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $4,251 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$4,251
Mortgage P&I
66%
$2,387
Property Taxes
13%
$467
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398