Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $118k initial cash invested.
-6.02%
Cash On Cash
5.55%
Cap Rate
0.84
DSCR
$4,472
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $5,064 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,300
Closing costs
1%
$4,765
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$5,064
Mortgage P&I
59%
$2,617
Property Taxes
16%
$729
Home Insurance
4%
$168
HOA
1%
$29
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492