Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $118k initial cash invested.
-8.83%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$3,315
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $4,183 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$4,183
Mortgage P&I
73%
$2,409
Property Taxes
14%
$458
Home Insurance
5%
$175
HOA
0%
$13
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365