Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $118k initial cash invested.
-13.09%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,727
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,727
Total Expenses
$4,011
Mortgage P&I
87%
$2,359
Property Taxes
21%
$559
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300