Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $119k initial cash invested.
-7.17%
Cash On Cash
4.95%
Cap Rate
0.78
DSCR
$3,724
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $4,434 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$4,434
Mortgage P&I
68%
$2,540
Property Taxes
12%
$454
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410