Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $119k initial cash invested.
-8.44%
Cash On Cash
4.47%
Cap Rate
0.71
DSCR
$2,920
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,759 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,480
Closing costs
1%
$4,824
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,759
Mortgage P&I
86%
$2,520
Property Taxes
2%
$71
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321