Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $119k initial cash invested.
-3.47%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$3,712
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $4,055 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,712
Total Expenses
$4,055
Mortgage P&I
65%
$2,424
Property Taxes
2%
$69
Home Insurance
5%
$168
HOA
4%
$134
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408