Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $116k initial cash invested.
-3%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$4,000
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $4,289 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,020
Closing costs
1%
$4,651
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$4,289
Mortgage P&I
57%
$2,291
Property Taxes
12%
$484
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440