Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.25% first-year return on $119k initial cash invested.
-2.25%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$4,644
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $4,867 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$4,867
Mortgage P&I
54%
$2,497
Property Taxes
13%
$616
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511