Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $118k initial cash invested.
-4.2%
Cash On Cash
5.22%
Cap Rate
0.89
DSCR
$3,892
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $4,306 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,560
Closing costs
1%
$4,778
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$4,306
Mortgage P&I
60%
$2,338
Property Taxes
8%
$304
Home Insurance
4%
$166
HOA
4%
$174
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428