Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.45% first-year return on $118k initial cash invested.
-11.45%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,968
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,093 expenses = $1,125 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$4,093
Mortgage P&I
80%
$2,383
Property Taxes
18%
$545
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326