Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $119k initial cash invested.
-3.3%
Cash On Cash
6.24%
Cap Rate
0.95
DSCR
$4,894
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $5,222 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,620
Closing costs
1%
$4,831
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,894
Total Expenses
$5,222
Mortgage P&I
54%
$2,645
Property Taxes
15%
$750
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538