Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3% first-year return on $119k initial cash invested.
-3%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$4,090
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $4,388 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$4,388
Mortgage P&I
58%
$2,377
Property Taxes
11%
$451
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450