Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $118k initial cash invested.
-1.37%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$5,026
Rent
-$134
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
6.4%
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
$5,026
Total Expenses
$5,160
Mortgage P&I
47%
$2,367
Property Taxes
10%
$506
Home Insurance
3%
$166
HOA
8%
$412
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553