Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $118k initial cash invested.
-10.63%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$3,764
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $4,807 expenses = $1,043 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
$3,764
Total Expenses
$4,807
Mortgage P&I
63%
$2,364
Property Taxes
25%
$953
Home Insurance
4%
$166
HOA
1%
$43
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414