Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $117k initial cash invested.
-7.5%
Cash On Cash
5.15%
Cap Rate
0.78
DSCR
$3,766
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $4,494 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,820
Closing costs
1%
$4,691
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$4,494
Mortgage P&I
69%
$2,592
Property Taxes
11%
$421
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414