Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $118k initial cash invested.
-5.94%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$3,718
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $4,304 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,540
Closing costs
1%
$4,777
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$4,304
Mortgage P&I
63%
$2,356
Property Taxes
14%
$525
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409