Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.22% first-year return on $118k initial cash invested.
-0.22%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$4,764
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $4,786 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$4,786
Mortgage P&I
50%
$2,394
Property Taxes
14%
$659
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524