Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $118k initial cash invested.
-10.24%
Cash On Cash
4.12%
Cap Rate
0.65
DSCR
$2,770
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,778 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,320
Closing costs
1%
$4,766
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,778
Mortgage P&I
91%
$2,532
Property Taxes
5%
$136
Home Insurance
4%
$114
HOA
2%
$54
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305