Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $117k initial cash invested.
-3.4%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$3,616
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $3,948 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,440
Closing costs
1%
$4,722
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$3,948
Mortgage P&I
67%
$2,418
Property Taxes
4%
$128
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398