Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $117k initial cash invested.
-5.01%
Cash On Cash
5.75%
Cap Rate
0.87
DSCR
$3,909
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $4,399 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$4,399
Mortgage P&I
67%
$2,600
Property Taxes
8%
$305
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430