Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $119k initial cash invested.
-3.04%
Cash On Cash
5.95%
Cap Rate
0.95
DSCR
$4,635
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $4,937 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$4,937
Mortgage P&I
54%
$2,509
Property Taxes
14%
$669
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510