Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.51% first-year return on $119k initial cash invested.
-12.51%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$2,508
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $3,743 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$3,743
Mortgage P&I
93%
$2,320
Property Taxes
16%
$396
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276