Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $117k initial cash invested.
-4.72%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$3,609
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $4,068 expenses = $459 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%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$4,068
Mortgage P&I
67%
$2,425
Property Taxes
7%
$253
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397