Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.32% first-year return on $119k initial cash invested.
-7.32%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$3,402
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,128 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$4,128
Mortgage P&I
71%
$2,402
Property Taxes
12%
$398
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374