Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $119k initial cash invested.
-3.54%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,982
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,982 income − $4,333 expenses = $351 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%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,982
Total Expenses
$4,333
Mortgage P&I
60%
$2,401
Property Taxes
7%
$271
Home Insurance
4%
$168
HOA
4%
$140
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438