Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $118k initial cash invested.
-7.42%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,466
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $4,194 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$4,194
Mortgage P&I
68%
$2,366
Property Taxes
14%
$476
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381