Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $117k initial cash invested.
-4.43%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$3,684
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $4,118 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,740
Closing costs
1%
$4,737
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$4,118
Mortgage P&I
66%
$2,414
Property Taxes
7%
$260
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405