Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $118k initial cash invested.
-4.92%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$3,394
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $3,877 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,877
Mortgage P&I
69%
$2,327
Property Taxes
7%
$230
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373