Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.9% first-year return on $117k initial cash invested.
-3.9%
Cash On Cash
5.59%
Cap Rate
0.91
DSCR
$4,096
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $4,475 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$4,475
Mortgage P&I
59%
$2,402
Property Taxes
12%
$503
Home Insurance
4%
$168
HOA
0%
$8
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451