Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $119k initial cash invested.
-12.88%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$2,956
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $4,229 expenses = $1,273 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,956
Total Expenses
$4,229
Mortgage P&I
88%
$2,613
Property Taxes
15%
$436
Home Insurance
6%
$175
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325