Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $119k initial cash invested.
-4.54%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$3,738
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $4,187 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,880
Closing costs
1%
$4,794
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$4,187
Mortgage P&I
65%
$2,444
Property Taxes
8%
$296
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411