Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $118k initial cash invested.
-6.61%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$3,674
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $4,322 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,920
Closing costs
1%
$4,746
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$4,322
Mortgage P&I
65%
$2,405
Property Taxes
10%
$364
Home Insurance
5%
$166
HOA
4%
$138
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404