Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $117k initial cash invested.
-10.92%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,544
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $3,612 expenses = $1,068 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,612
Mortgage P&I
93%
$2,362
Property Taxes
7%
$188
Home Insurance
7%
$175
HOA
1%
$22
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280