Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $119k initial cash invested.
-0.51%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$4,491
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $4,542 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,320
Closing costs
1%
$4,816
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$4,542
Mortgage P&I
55%
$2,465
Property Taxes
8%
$379
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494