Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.02% first-year return on $117k initial cash invested.
-9.02%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$3,189
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $4,066 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$4,066
Mortgage P&I
75%
$2,379
Property Taxes
14%
$433
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351