Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $117k initial cash invested.
-3.89%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$3,534
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $3,913 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,160
Closing costs
1%
$4,708
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$3,913
Mortgage P&I
67%
$2,368
Property Taxes
4%
$141
Home Insurance
5%
$166
HOA
1%
$37
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389