Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $119k initial cash invested.
-7.86%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$2,848
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $3,627 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,100
Closing costs
1%
$4,805
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$3,627
Mortgage P&I
84%
$2,381
Property Taxes
4%
$103
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313