Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $117k initial cash invested.
-6.76%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$3,243
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,902 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,902
Mortgage P&I
73%
$2,377
Property Taxes
8%
$256
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357