Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $117k initial cash invested.
-6.9%
Cash On Cash
5.06%
Cap Rate
0.8
DSCR
$4,080
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $4,752 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,200
Closing costs
1%
$4,710
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$4,752
Mortgage P&I
61%
$2,496
Property Taxes
17%
$703
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449