Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.96% first-year return on $118k initial cash invested.
-1.96%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$4,071
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $4,263 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,080
Closing costs
1%
$4,754
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$4,263
Mortgage P&I
59%
$2,422
Property Taxes
6%
$251
Home Insurance
4%
$172
HOA
1%
$33
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448