Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $117k initial cash invested.
-6.83%
Cash On Cash
5.01%
Cap Rate
0.79
DSCR
$3,790
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,458 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,458
Mortgage P&I
66%
$2,494
Property Taxes
13%
$504
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417