Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $117k initial cash invested.
-1.81%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$4,146
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $4,323 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,760
Closing costs
1%
$4,738
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$4,323
Mortgage P&I
57%
$2,356
Property Taxes
8%
$351
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456