Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $117k initial cash invested.
-5.61%
Cash On Cash
5.14%
Cap Rate
0.83
DSCR
$3,374
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,919 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,840
Closing costs
1%
$4,692
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,919
Mortgage P&I
72%
$2,421
Property Taxes
6%
$194
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371