Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $117k initial cash invested.
-1.32%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$3,652
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $3,781 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,460
Closing costs
1%
$4,723
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,781
Mortgage P&I
65%
$2,363
Property Taxes
0%
$8
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402