Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $116k initial cash invested.
-6.1%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$3,486
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $4,075 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$4,075
Mortgage P&I
68%
$2,365
Property Taxes
8%
$263
Home Insurance
5%
$164
HOA
3%
$99
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383