Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $119k initial cash invested.
-9.24%
Cash On Cash
4.2%
Cap Rate
0.68
DSCR
$3,411
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $4,324 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,411
Total Expenses
$4,324
Mortgage P&I
72%
$2,453
Property Taxes
16%
$545
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375