Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.19% first-year return on $119k initial cash invested.
-13.19%
Cash On Cash
3.8%
Cap Rate
0.56
DSCR
$2,696
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $4,004 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$4,004
Mortgage P&I
101%
$2,721
Property Taxes
7%
$192
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297