Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $118k initial cash invested.
-2.44%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$4,208
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $4,447 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$4,447
Mortgage P&I
54%
$2,289
Property Taxes
13%
$562
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463