Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.65% first-year return on $119k initial cash invested.
-2.65%
Cash On Cash
6.38%
Cap Rate
0.97
DSCR
$4,540
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $4,802 expenses = $262 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%
$95,860
Closing costs
1%
$4,793
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$4,802
Mortgage P&I
58%
$2,627
Property Taxes
10%
$465
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499