Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $117k initial cash invested.
-5.02%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$3,994
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $4,482 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,994
Total Expenses
$4,482
Mortgage P&I
61%
$2,438
Property Taxes
13%
$522
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439