Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $117k initial cash invested.
-4.33%
Cash On Cash
5.45%
Cap Rate
0.89
DSCR
$3,591
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $4,014 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,600
Closing costs
1%
$4,730
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$4,014
Mortgage P&I
68%
$2,429
Property Taxes
5%
$197
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395