Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $119k initial cash invested.
-9.11%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,053
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $4,955 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$4,955
Mortgage P&I
58%
$2,359
Property Taxes
20%
$821
Home Insurance
4%
$172
HOA
6%
$225
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446