Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.82% first-year return on $116k initial cash invested.
-20.82%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$1,532
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $3,545 expenses = $2,013 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$3,545
Mortgage P&I
158%
$2,425
Property Taxes
28%
$424
Home Insurance
11%
$175
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169