Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.61% first-year return on $119k initial cash invested.
-9.61%
Cash On Cash
4.53%
Cap Rate
0.69
DSCR
$3,424
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,375 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,424
Total Expenses
$4,375
Mortgage P&I
77%
$2,626
Property Taxes
10%
$351
Home Insurance
6%
$191
HOA
1%
$42
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377