Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $119k initial cash invested.
-13.53%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$2,772
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,119 expenses = $1,347 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,660
Closing costs
1%
$4,833
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$4,119
Mortgage P&I
97%
$2,675
Property Taxes
12%
$326
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305