Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $119k initial cash invested.
-7.76%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$3,322
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $4,089 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,322
Total Expenses
$4,089
Mortgage P&I
75%
$2,501
Property Taxes
9%
$290
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365