Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $119k initial cash invested.
-0.35%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$4,434
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $4,469 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$4,469
Mortgage P&I
53%
$2,339
Property Taxes
10%
$455
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488