Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.06% first-year return on $117k initial cash invested.
-0.06%
Cash On Cash
6.98%
Cap Rate
1.07
DSCR
$4,644
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $4,650 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,920
Closing costs
1%
$4,696
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$4,650
Mortgage P&I
55%
$2,550
Property Taxes
8%
$353
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511