Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $117k initial cash invested.
-2.2%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$3,938
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $4,152 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,180
Closing costs
1%
$4,709
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$4,152
Mortgage P&I
60%
$2,357
Property Taxes
7%
$285
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433