Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $118k initial cash invested.
-0.6%
Cash On Cash
6.52%
Cap Rate
1.05
DSCR
$4,374
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $4,433 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$4,433
Mortgage P&I
56%
$2,464
Property Taxes
7%
$300
Home Insurance
4%
$180
HOA
0%
$2
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481