Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $116k initial cash invested.
-1.03%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$4,148
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $4,248 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,540
Closing costs
1%
$4,677
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$4,248
Mortgage P&I
56%
$2,304
Property Taxes
7%
$293
Home Insurance
4%
$164
HOA
2%
$77
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456