Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.89% first-year return on $117k initial cash invested.
-1.89%
Cash On Cash
6.37%
Cap Rate
1
DSCR
$4,485
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $4,669 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,080
Closing costs
1%
$4,704
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$4,669
Mortgage P&I
56%
$2,501
Property Taxes
14%
$642
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493