Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $116k initial cash invested.
-3.81%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$3,828
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $4,195 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,960
Closing costs
1%
$4,648
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$4,195
Mortgage P&I
62%
$2,366
Property Taxes
9%
$326
Home Insurance
4%
$166
HOA
1%
$36
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421