Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $117k initial cash invested.
-5.7%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$3,336
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,892 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,360
Closing costs
1%
$4,718
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,892
Mortgage P&I
73%
$2,422
Property Taxes
5%
$161
Home Insurance
5%
$170
HOA
0%
$6
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367