Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $118k initial cash invested.
-7.98%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$3,042
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,825 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,042
Total Expenses
$3,825
Mortgage P&I
83%
$2,518
Property Taxes
3%
$106
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335