Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.48% first-year return on $119k initial cash invested.
-5.48%
Cash On Cash
5.22%
Cap Rate
0.85
DSCR
$4,448
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $4,990 expenses = $542 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%
$95,960
Closing costs
1%
$4,798
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$4,990
Mortgage P&I
55%
$2,450
Property Taxes
19%
$856
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489