Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $117k initial cash invested.
-2.91%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$3,894
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $4,177 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,180
Closing costs
1%
$4,709
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$4,177
Mortgage P&I
61%
$2,369
Property Taxes
7%
$253
Home Insurance
6%
$231
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428