Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $119k initial cash invested.
-8.55%
Cash On Cash
4.6%
Cap Rate
0.73
DSCR
$3,771
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $4,617 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,998
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$4,617
Mortgage P&I
67%
$2,533
Property Taxes
12%
$468
Home Insurance
4%
$168
HOA
4%
$165
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415