Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $118k initial cash invested.
-6.62%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$4,398
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,398 income − $5,051 expenses = $653 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%
$95,640
Closing costs
1%
$4,782
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$5,051
Mortgage P&I
55%
$2,435
Property Taxes
21%
$942
Home Insurance
4%
$170
HOA
0%
$8
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484