Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $118k initial cash invested.
-0.29%
Cash On Cash
6.73%
Cap Rate
1.06
DSCR
$4,587
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $4,616 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$4,616
Mortgage P&I
55%
$2,530
Property Taxes
8%
$354
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$505