Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $117k initial cash invested.
-11.49%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$3,099
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $4,219 expenses = $1,120 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%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$4,219
Mortgage P&I
79%
$2,434
Property Taxes
18%
$561
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341