Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $119k initial cash invested.
-6.45%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$3,332
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,971 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,120
Closing costs
1%
$4,806
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,971
Mortgage P&I
72%
$2,399
Property Taxes
6%
$203
Home Insurance
5%
$172
HOA
2%
$64
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367