Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $119k initial cash invested.
-1.32%
Cash On Cash
6.01%
Cap Rate
1.03
DSCR
$4,812
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $4,943 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$4,943
Mortgage P&I
49%
$2,359
Property Taxes
16%
$780
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529