Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $119k initial cash invested.
-7.6%
Cash On Cash
5.05%
Cap Rate
0.77
DSCR
$3,350
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $4,103 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,140
Closing costs
1%
$4,807
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$4,103
Mortgage P&I
79%
$2,642
Property Taxes
4%
$149
Home Insurance
5%
$174
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368