Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $117k initial cash invested.
-5.44%
Cash On Cash
5.63%
Cap Rate
0.86
DSCR
$4,101
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $4,629 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,880
Closing costs
1%
$4,694
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$4,629
Mortgage P&I
63%
$2,566
Property Taxes
10%
$394
Home Insurance
4%
$166
HOA
3%
$109
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451