Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $119k initial cash invested.
-10.07%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$2,588
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $3,588 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$3,588
Mortgage P&I
94%
$2,426
Property Taxes
4%
$105
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285