Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $117k initial cash invested.
-5.48%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$3,650
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $4,186 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,720
Closing costs
1%
$4,736
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$4,186
Mortgage P&I
65%
$2,371
Property Taxes
11%
$403
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402