Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $117k initial cash invested.
-3.63%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$3,968
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $4,322 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$4,322
Mortgage P&I
60%
$2,373
Property Taxes
11%
$436
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436