Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $117k initial cash invested.
-11.15%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$2,804
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,804 income − $3,889 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,040
Closing costs
1%
$4,702
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,804
Total Expenses
$3,889
Mortgage P&I
84%
$2,347
Property Taxes
15%
$420
Home Insurance
6%
$170
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308