Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $118k initial cash invested.
-2.92%
Cash On Cash
5.35%
Cap Rate
0.93
DSCR
$3,423
Rent
-$287
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
$3,423
Total Expenses
$3,710
Mortgage P&I
66%
$2,266
Property Taxes
3%
$113
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377