Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $118k initial cash invested.
-4.9%
Cash On Cash
6.14%
Cap Rate
0.89
DSCR
$4,620
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $5,102 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,320
Closing costs
1%
$4,766
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,620
Total Expenses
$5,102
Mortgage P&I
59%
$2,735
Property Taxes
14%
$628
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508