Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $119k initial cash invested.
-5.03%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$3,718
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $4,216 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$4,216
Mortgage P&I
66%
$2,455
Property Taxes
9%
$328
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409