Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $118k initial cash invested.
-12.54%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,658
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $3,888 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$3,888
Mortgage P&I
89%
$2,373
Property Taxes
17%
$446
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292