Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $119k initial cash invested.
-12.36%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$3,460
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $4,685 expenses = $1,225 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,100
Closing costs
1%
$4,805
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$4,685
Mortgage P&I
70%
$2,421
Property Taxes
27%
$944
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381