Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $118k initial cash invested.
-8.08%
Cash On Cash
4.09%
Cap Rate
0.71
DSCR
$3,046
Rent
-$793
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
$3,046
Total Expenses
$3,839
Mortgage P&I
75%
$2,288
Property Taxes
11%
$349
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335