Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.47% first-year return on $118k initial cash invested.
-1.47%
Cash On Cash
6.14%
Cap Rate
1.01
DSCR
$4,131
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $4,275 expenses = $144 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%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,275
Mortgage P&I
58%
$2,409
Property Taxes
6%
$230
Home Insurance
4%
$166
HOA
2%
$66
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454