Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.38% first-year return on $119k initial cash invested.
-5.38%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$3,332
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,864 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,332
Total Expenses
$3,864
Mortgage P&I
74%
$2,454
Property Taxes
3%
$109
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367