Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $117k initial cash invested.
-7.14%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$3,807
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $4,505 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,540
Closing costs
1%
$4,727
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$4,505
Mortgage P&I
68%
$2,605
Property Taxes
11%
$436
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419