Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $119k initial cash invested.
-16.96%
Cash On Cash
2.76%
Cap Rate
0.41
DSCR
$2,700
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,376 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$4,376
Mortgage P&I
99%
$2,671
Property Taxes
19%
$515
Home Insurance
6%
$172
HOA
4%
$100
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297