Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $119k initial cash invested.
-9.93%
Cash On Cash
4.5%
Cap Rate
0.68
DSCR
$3,680
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $4,669 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,660
Closing costs
1%
$4,833
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$4,669
Mortgage P&I
72%
$2,653
Property Taxes
12%
$457
Home Insurance
5%
$170
HOA
4%
$138
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405