Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $119k initial cash invested.
-4.5%
Cash On Cash
5.89%
Cap Rate
0.9
DSCR
$4,299
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $4,744 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$4,744
Mortgage P&I
61%
$2,625
Property Taxes
11%
$482
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473