Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $119k initial cash invested.
-8.17%
Cash On Cash
4.79%
Cap Rate
0.75
DSCR
$4,035
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $4,847 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,460
Closing costs
1%
$4,823
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,847
Mortgage P&I
64%
$2,578
Property Taxes
17%
$699
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444