Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $118k initial cash invested.
-3.65%
Cash On Cash
6.2%
Cap Rate
0.94
DSCR
$4,866
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $5,224 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,880
Closing costs
1%
$4,744
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$5,224
Mortgage P&I
54%
$2,615
Property Taxes
16%
$788
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535