Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $118k initial cash invested.
-13.36%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,028
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $3,339 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,028
Total Expenses
$3,339
Mortgage P&I
116%
$2,360
Property Taxes
6%
$124
Home Insurance
8%
$166
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223