Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $118k initial cash invested.
-10.17%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$2,886
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $3,884 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,886
Total Expenses
$3,884
Mortgage P&I
85%
$2,467
Property Taxes
9%
$271
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317