Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $118k initial cash invested.
-4.48%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$3,702
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $4,143 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,480
Closing costs
1%
$4,774
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$4,143
Mortgage P&I
66%
$2,439
Property Taxes
8%
$280
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407