Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $117k initial cash invested.
-3.45%
Cash On Cash
6.11%
Cap Rate
0.94
DSCR
$4,299
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $4,635 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,200
Closing costs
1%
$4,710
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$4,635
Mortgage P&I
60%
$2,562
Property Taxes
10%
$445
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473