Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $119k initial cash invested.
-12.99%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,332
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $3,617 expenses = $1,285 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,900
Closing costs
1%
$4,795
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$3,617
Mortgage P&I
102%
$2,389
Property Taxes
11%
$267
Home Insurance
7%
$168
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257