Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $119k initial cash invested.
-2.84%
Cash On Cash
6.19%
Cap Rate
0.97
DSCR
$5,112
Rent
-$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,112 income − $5,393 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,920
Closing costs
1%
$4,796
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,112
Total Expenses
$5,393
Mortgage P&I
50%
$2,550
Property Taxes
13%
$672
Home Insurance
3%
$175
HOA
5%
$260
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562