Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $118k initial cash invested.
-9.84%
Cash On Cash
4.69%
Cap Rate
0.69
DSCR
$3,344
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $4,308 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$4,308
Mortgage P&I
80%
$2,684
Property Taxes
5%
$177
Home Insurance
5%
$166
HOA
4%
$144
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368