Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $119k initial cash invested.
-5.99%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$4,162
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $4,757 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,320
Closing costs
1%
$4,816
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$4,757
Mortgage P&I
57%
$2,392
Property Taxes
19%
$778
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458