Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $118k initial cash invested.
-6.48%
Cash On Cash
5.14%
Cap Rate
0.8
DSCR
$3,482
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $4,118 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$4,118
Mortgage P&I
73%
$2,530
Property Taxes
6%
$224
Home Insurance
5%
$166
HOA
0%
$15
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383