Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $117k initial cash invested.
-8%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$3,459
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $4,242 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,459
Total Expenses
$4,242
Mortgage P&I
75%
$2,594
Property Taxes
9%
$321
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380