Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $118k initial cash invested.
-4.8%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$3,384
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $3,856 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,856
Mortgage P&I
70%
$2,384
Property Taxes
4%
$152
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372