Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $118k initial cash invested.
-17.27%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$1,509
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,509 income − $3,212 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,509
Total Expenses
$3,212
Mortgage P&I
162%
$2,447
Property Taxes
5%
$78
Home Insurance
12%
$175
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166