Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $119k initial cash invested.
-5.81%
Cash On Cash
5.13%
Cap Rate
0.83
DSCR
$4,112
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $4,690 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,112
Total Expenses
$4,690
Mortgage P&I
60%
$2,478
Property Taxes
12%
$488
Home Insurance
4%
$175
HOA
4%
$153
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452