Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.05% first-year return on $117k initial cash invested.
-8.05%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$2,925
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,711 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,400
Closing costs
1%
$4,720
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,711
Mortgage P&I
81%
$2,360
Property Taxes
7%
$190
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322