Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $118k initial cash invested.
-1.48%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$3,984
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $4,130 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,280
Closing costs
1%
$4,764
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$4,130
Mortgage P&I
61%
$2,436
Property Taxes
3%
$123
Home Insurance
4%
$173
HOA
1%
$44
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438