Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $118k initial cash invested.
-4.81%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$3,621
Rent
-$472
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$4,093
Mortgage P&I
65%
$2,354
Property Taxes
9%
$335
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398