Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $118k initial cash invested.
-7.98%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$3,880
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $4,663 expenses = $783 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,880
Total Expenses
$4,663
Mortgage P&I
63%
$2,435
Property Taxes
17%
$668
Home Insurance
4%
$166
HOA
2%
$75
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427