Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.25% first-year return on $118k initial cash invested.
-5.25%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$3,250
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,765 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,250
Total Expenses
$3,765
Mortgage P&I
72%
$2,342
Property Taxes
5%
$147
Home Insurance
5%
$166
HOA
0%
$4
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358