Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $118k initial cash invested.
-7.03%
Cash On Cash
4.87%
Cap Rate
0.78
DSCR
$3,334
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $4,024 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$4,024
Mortgage P&I
75%
$2,485
Property Taxes
7%
$240
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367