Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $118k initial cash invested.
-1.46%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$3,944
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $4,087 expenses = $143 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%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$4,087
Mortgage P&I
61%
$2,421
Property Taxes
4%
$159
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434