Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $118k initial cash invested.
-7.58%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$3,591
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $4,336 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$4,336
Mortgage P&I
68%
$2,446
Property Taxes
14%
$500
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395