Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.69% first-year return on $117k initial cash invested.
-5.69%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$3,442
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $3,996 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,996
Mortgage P&I
70%
$2,415
Property Taxes
7%
$232
Home Insurance
5%
$170
HOA
0%
$8
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379