Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $118k initial cash invested.
-13.58%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,454
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,788 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,160
Closing costs
1%
$4,758
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,454
Total Expenses
$3,788
Mortgage P&I
95%
$2,334
Property Taxes
18%
$445
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270