Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $118k initial cash invested.
-9.38%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$2,770
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,690 expenses = $920 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%
$94,940
Closing costs
1%
$4,747
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,690
Mortgage P&I
84%
$2,323
Property Taxes
9%
$250
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305