Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $117k initial cash invested.
-0.35%
Cash On Cash
6.3%
Cap Rate
1.06
DSCR
$4,146
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $4,180 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$4,180
Mortgage P&I
57%
$2,346
Property Taxes
5%
$227
Home Insurance
4%
$166
HOA
1%
$31
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456