Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $118k initial cash invested.
-3.46%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$4,496
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $4,836 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,496
Total Expenses
$4,836
Mortgage P&I
54%
$2,424
Property Taxes
16%
$716
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495