Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $117k initial cash invested.
-5.8%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$3,628
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $4,195 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$4,195
Mortgage P&I
67%
$2,417
Property Taxes
11%
$382
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399