Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $118k initial cash invested.
-11.11%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,778
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $3,872 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$3,872
Mortgage P&I
85%
$2,366
Property Taxes
14%
$387
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306