Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $119k initial cash invested.
-0.62%
Cash On Cash
6.68%
Cap Rate
1.05
DSCR
$4,656
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $4,718 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$4,718
Mortgage P&I
55%
$2,564
Property Taxes
9%
$401
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512