Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $118k initial cash invested.
-10.62%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$3,060
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $4,107 expenses = $1,047 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,540
Closing costs
1%
$4,777
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$4,107
Mortgage P&I
80%
$2,448
Property Taxes
15%
$449
Home Insurance
6%
$170
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337