Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.33% first-year return on $119k initial cash invested.
-5.33%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$3,384
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $3,913 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,913
Mortgage P&I
71%
$2,390
Property Taxes
3%
$98
Home Insurance
5%
$175
HOA
3%
$100
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372