Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $118k initial cash invested.
-9.22%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$2,853
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,758 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$3,758
Mortgage P&I
86%
$2,445
Property Taxes
5%
$133
Home Insurance
6%
$168
HOA
1%
$42
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314