Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.53% first-year return on $119k initial cash invested.
-4.53%
Cash On Cash
5.42%
Cap Rate
0.88
DSCR
$3,550
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,998 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,860
Closing costs
1%
$4,793
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,998
Mortgage P&I
70%
$2,469
Property Taxes
4%
$150
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390