Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $119k initial cash invested.
-2.79%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$3,886
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $4,163 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$4,163
Mortgage P&I
60%
$2,328
Property Taxes
7%
$287
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427