Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $117k initial cash invested.
-4.89%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,048
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,525 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,525
Mortgage P&I
59%
$2,377
Property Taxes
15%
$602
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445