Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $118k initial cash invested.
-4.6%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$3,910
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $4,363 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,300
Closing costs
1%
$4,765
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$4,363
Mortgage P&I
62%
$2,441
Property Taxes
11%
$413
Home Insurance
4%
$168
HOA
0%
$13
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430