Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $118k initial cash invested.
-3.35%
Cash On Cash
5.37%
Cap Rate
0.92
DSCR
$3,591
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,919
Mortgage P&I
64%
$2,308
Property Taxes
6%
$219
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395