Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $118k initial cash invested.
-4.42%
Cash On Cash
5.46%
Cap Rate
0.89
DSCR
$4,220
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $4,654 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,080
Closing costs
1%
$4,754
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$4,654
Mortgage P&I
58%
$2,427
Property Taxes
15%
$628
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464