Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $119k initial cash invested.
-4.19%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$4,806
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $5,222 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,280
Closing costs
1%
$4,814
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,806
Total Expenses
$5,222
Mortgage P&I
51%
$2,449
Property Taxes
20%
$964
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529