Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $118k initial cash invested.
-3.52%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$3,506
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,851 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,851
Mortgage P&I
66%
$2,331
Property Taxes
4%
$136
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386