Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.51% first-year return on $117k initial cash invested.
-18.51%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$2,216
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $4,021 expenses = $1,805 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,280
Closing costs
1%
$4,714
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$4,021
Mortgage P&I
104%
$2,309
Property Taxes
34%
$757
Home Insurance
9%
$201
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244