Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $118k initial cash invested.
-12.83%
Cash On Cash
3.82%
Cap Rate
0.57
DSCR
$2,864
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $4,123 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$4,123
Mortgage P&I
93%
$2,657
Property Taxes
11%
$317
Home Insurance
6%
$166
HOA
0%
$8
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315