Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $118k initial cash invested.
-8.34%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$3,130
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,948 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,130
Total Expenses
$3,948
Mortgage P&I
78%
$2,453
Property Taxes
8%
$265
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344