Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.65% first-year return on $118k initial cash invested.
-1.65%
Cash On Cash
6.1%
Cap Rate
1
DSCR
$4,362
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $4,524 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$4,524
Mortgage P&I
55%
$2,411
Property Taxes
11%
$463
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480