Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $118k initial cash invested.
-3.56%
Cash On Cash
5.9%
Cap Rate
0.93
DSCR
$4,218
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $4,567 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,880
Closing costs
1%
$4,744
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$4,567
Mortgage P&I
60%
$2,511
Property Taxes
11%
$455
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464