Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $119k initial cash invested.
-9.93%
Cash On Cash
4.13%
Cap Rate
0.66
DSCR
$3,460
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $4,448 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$4,448
Mortgage P&I
73%
$2,511
Property Taxes
17%
$586
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381