Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.29% first-year return on $118k initial cash invested.
-6.29%
Cash On Cash
4.52%
Cap Rate
0.79
DSCR
$3,276
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,276
Total Expenses
$3,893
Mortgage P&I
69%
$2,276
Property Taxes
10%
$336
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360