Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $119k initial cash invested.
-8.49%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,922
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $3,761 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,922
Total Expenses
$3,761
Mortgage P&I
81%
$2,378
Property Taxes
8%
$221
Home Insurance
6%
$168
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321