Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $119k initial cash invested.
-7.13%
Cash On Cash
5.03%
Cap Rate
0.78
DSCR
$3,840
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $4,548 expenses = $708 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%
$96,380
Closing costs
1%
$4,819
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,548
Mortgage P&I
67%
$2,573
Property Taxes
12%
$455
Home Insurance
5%
$174
HOA
1%
$40
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422