Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $118k initial cash invested.
-5.47%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$3,934
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $4,474 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$4,474
Mortgage P&I
60%
$2,344
Property Taxes
14%
$556
Home Insurance
4%
$174
HOA
2%
$63
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433