Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $116k initial cash invested.
-3.19%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$3,813
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,813 income − $4,120 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$4,120
Mortgage P&I
62%
$2,354
Property Taxes
8%
$305
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419