Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $117k initial cash invested.
-13.01%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$4,299
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $5,563 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,900
Closing costs
1%
$4,695
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$5,563
Mortgage P&I
56%
$2,425
Property Taxes
16%
$690
Home Insurance
4%
$168
HOA
19%
$818
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473