Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $118k initial cash invested.
-10.04%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,991
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $3,976 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,991
Total Expenses
$3,976
Mortgage P&I
80%
$2,379
Property Taxes
13%
$380
Home Insurance
6%
$166
HOA
1%
$33
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329