Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $119k initial cash invested.
-4.6%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$3,440
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,897 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,320
Closing costs
1%
$4,816
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,897
Mortgage P&I
69%
$2,371
Property Taxes
5%
$183
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378