Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $119k initial cash invested.
-7.1%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$3,963
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $4,669 expenses = $706 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$4,669
Mortgage P&I
61%
$2,419
Property Taxes
18%
$726
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436