Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.05% first-year return on $119k initial cash invested.
-15.05%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$2,001
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $3,497 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,001
Total Expenses
$3,497
Mortgage P&I
131%
$2,618
Property Taxes
7%
$147
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220