Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $117k initial cash invested.
-14.25%
Cash On Cash
3.16%
Cap Rate
0.49
DSCR
$2,566
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $3,955 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$3,955
Mortgage P&I
99%
$2,528
Property Taxes
15%
$382
Home Insurance
7%
$172
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282