Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $119k initial cash invested.
-7.7%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$3,969
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $4,735 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$4,735
Mortgage P&I
64%
$2,552
Property Taxes
13%
$531
Home Insurance
4%
$172
HOA
3%
$130
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437