Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $119k initial cash invested.
-9.01%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$3,465
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,360 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$4,360
Mortgage P&I
71%
$2,446
Property Taxes
13%
$455
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381