Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $118k initial cash invested.
-11.66%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$2,488
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $3,636 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$3,636
Mortgage P&I
99%
$2,455
Property Taxes
6%
$158
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274