Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $119k initial cash invested.
-5.26%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$3,459
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,979 expenses = $520 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%
$95,860
Closing costs
1%
$4,793
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,979
Mortgage P&I
70%
$2,413
Property Taxes
3%
$111
Home Insurance
6%
$192
HOA
3%
$88
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380