Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $118k initial cash invested.
-6.93%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$3,282
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $3,966 expenses = $684 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%
$95,680
Closing costs
1%
$4,784
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$3,966
Mortgage P&I
74%
$2,436
Property Taxes
7%
$245
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361