Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $118k initial cash invested.
-11.1%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,613
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $3,706 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$3,706
Mortgage P&I
92%
$2,399
Property Taxes
9%
$245
Home Insurance
7%
$173
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$287