Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $118k initial cash invested.
-14.16%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$2,468
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,863 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$3,863
Mortgage P&I
99%
$2,441
Property Taxes
17%
$408
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271