Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $118k initial cash invested.
-8.95%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$3,430
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $4,308 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,430
Total Expenses
$4,308
Mortgage P&I
71%
$2,435
Property Taxes
16%
$541
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377