Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $117k initial cash invested.
-2.23%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$4,028
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,245 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,100
Closing costs
1%
$4,705
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$4,245
Mortgage P&I
58%
$2,352
Property Taxes
9%
$360
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443