Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $119k initial cash invested.
-12.86%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$2,978
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $4,254 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$4,254
Mortgage P&I
83%
$2,481
Property Taxes
20%
$598
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328