Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $116k initial cash invested.
-2.48%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$3,816
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $4,056 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,480
Closing costs
1%
$4,674
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$4,056
Mortgage P&I
62%
$2,355
Property Taxes
6%
$239
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420