Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $118k initial cash invested.
-1.44%
Cash On Cash
6.17%
Cap Rate
1.02
DSCR
$4,658
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $4,799 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$4,799
Mortgage P&I
51%
$2,398
Property Taxes
14%
$668
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512