Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $117k initial cash invested.
-8.27%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$3,106
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,912 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,106
Total Expenses
$3,912
Mortgage P&I
80%
$2,491
Property Taxes
6%
$190
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342