Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $119k initial cash invested.
-3.78%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$4,476
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $4,850 expenses = $374 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%
$95,920
Closing costs
1%
$4,796
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,476
Total Expenses
$4,850
Mortgage P&I
55%
$2,457
Property Taxes
16%
$706
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492