Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $119k initial cash invested.
-4.92%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$3,933
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $4,420 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,960
Closing costs
1%
$4,798
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,420
Mortgage P&I
62%
$2,431
Property Taxes
12%
$484
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433