Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $118k initial cash invested.
-7.33%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,948
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,948
Total Expenses
$3,667
Mortgage P&I
79%
$2,329
Property Taxes
6%
$170
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324