Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $116k initial cash invested.
-5.65%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$3,674
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $4,221 expenses = $547 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%
$93,560
Closing costs
1%
$4,678
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$4,221
Mortgage P&I
64%
$2,349
Property Taxes
12%
$455
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404