Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.36% first-year return on $119k initial cash invested.
-2.36%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$4,714
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $4,948 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$4,948
Mortgage P&I
51%
$2,396
Property Taxes
17%
$800
Home Insurance
3%
$138
HOA
0%
$10
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519