Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $118k initial cash invested.
-7.46%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$3,530
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $4,262 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$4,262
Mortgage P&I
69%
$2,448
Property Taxes
12%
$413
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388