Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.83% first-year return on $118k initial cash invested.
-0.83%
Cash On Cash
6.43%
Cap Rate
1.04
DSCR
$4,324
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $4,406 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,560
Closing costs
1%
$4,778
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$4,406
Mortgage P&I
57%
$2,471
Property Taxes
3%
$139
Home Insurance
4%
$170
HOA
4%
$155
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476