Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $117k initial cash invested.
-14.67%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,523
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $3,951 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$3,951
Mortgage P&I
93%
$2,334
Property Taxes
23%
$587
Home Insurance
7%
$171
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278