Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $117k initial cash invested.
-9.24%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,324
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $4,228 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,680
Closing costs
1%
$4,734
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$4,228
Mortgage P&I
71%
$2,372
Property Taxes
15%
$497
Home Insurance
6%
$192
HOA
1%
$36
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366