Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $117k initial cash invested.
-2.93%
Cash On Cash
5.73%
Cap Rate
0.94
DSCR
$3,674
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,959 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,900
Closing costs
1%
$4,695
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,959
Mortgage P&I
65%
$2,379
Property Taxes
4%
$165
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404