Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $117k initial cash invested.
-5.38%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$3,280
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,805 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,420
Closing costs
1%
$4,721
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,805
Mortgage P&I
71%
$2,327
Property Taxes
6%
$197
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361