Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $117k initial cash invested.
-6.05%
Cash On Cash
5.15%
Cap Rate
0.83
DSCR
$4,242
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $4,832 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$4,832
Mortgage P&I
58%
$2,442
Property Taxes
19%
$786
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467