Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.55% first-year return on $117k initial cash invested.
-7.55%
Cash On Cash
4.85%
Cap Rate
0.76
DSCR
$3,612
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,612 income − $4,351 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,680
Closing costs
1%
$4,734
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$4,351
Mortgage P&I
69%
$2,509
Property Taxes
12%
$448
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397