Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $118k initial cash invested.
-12.06%
Cash On Cash
3.56%
Cap Rate
0.57
DSCR
$3,135
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $4,321 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$4,321
Mortgage P&I
79%
$2,475
Property Taxes
19%
$606
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345