Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.33% first-year return on $118k initial cash invested.
-6.33%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$3,288
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $3,909 expenses = $621 out of pocket
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
$3,288
Total Expenses
$3,909
Mortgage P&I
72%
$2,374
Property Taxes
6%
$190
Home Insurance
5%
$166
HOA
2%
$59
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362