Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $118k initial cash invested.
-4.53%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$3,716
Rent
-$444
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%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$4,160
Mortgage P&I
63%
$2,353
Property Taxes
10%
$369
Home Insurance
4%
$166
HOA
0%
$8
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409