Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $117k initial cash invested.
-5.53%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$3,741
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $4,279 expenses = $538 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
$3,741
Total Expenses
$4,279
Mortgage P&I
64%
$2,402
Property Taxes
9%
$321
Home Insurance
4%
$168
HOA
3%
$115
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412