Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $117k initial cash invested.
-6.03%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$3,536
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,125 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,480
Closing costs
1%
$4,724
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,125
Mortgage P&I
68%
$2,404
Property Taxes
10%
$342
Home Insurance
5%
$168
HOA
0%
$10
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389