Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $117k initial cash invested.
-3.72%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$4,616
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $4,979 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,616
Total Expenses
$4,979
Mortgage P&I
53%
$2,428
Property Taxes
18%
$816
Home Insurance
4%
$165
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508