Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $117k initial cash invested.
-6.16%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$4,114
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $4,716 expenses = $602 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%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$4,716
Mortgage P&I
57%
$2,355
Property Taxes
14%
$588
Home Insurance
4%
$166
HOA
5%
$207
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453