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
3.51%
Cap Rate
0.56
DSCR
$2,900
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $4,139 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$4,139
Mortgage P&I
87%
$2,531
Property Taxes
15%
$447
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319