Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $119k initial cash invested.
-0.51%
Cash On Cash
6.38%
Cap Rate
1.05
DSCR
$4,446
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $4,496 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$4,496
Mortgage P&I
54%
$2,415
Property Taxes
8%
$349
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489