Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $119k initial cash invested.
-8.68%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,086
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,948 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$3,948
Mortgage P&I
78%
$2,413
Property Taxes
10%
$306
Home Insurance
6%
$172
HOA
0%
$9
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339