Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $119k initial cash invested.
-12.47%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,494
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $3,735 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$3,735
Mortgage P&I
97%
$2,423
Property Taxes
12%
$290
Home Insurance
7%
$174
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274