Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $118k initial cash invested.
-5.22%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,777
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $4,292 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,660
Closing costs
1%
$4,783
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$4,292
Mortgage P&I
64%
$2,405
Property Taxes
10%
$393
Home Insurance
5%
$170
HOA
1%
$41
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415