Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $118k initial cash invested.
-6.07%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$3,616
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $4,213 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,200
Closing costs
1%
$4,760
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$4,213
Mortgage P&I
66%
$2,402
Property Taxes
11%
$408
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398