Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $118k initial cash invested.
-5.33%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,638
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $4,162 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$4,162
Mortgage P&I
65%
$2,368
Property Taxes
8%
$278
Home Insurance
4%
$153
HOA
3%
$125
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400