Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $119k initial cash invested.
-13.96%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$2,718
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $4,100 expenses = $1,382 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%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$4,100
Mortgage P&I
90%
$2,453
Property Taxes
12%
$319
Home Insurance
6%
$168
HOA
9%
$235
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299