Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $119k initial cash invested.
-0.86%
Cash On Cash
6.31%
Cap Rate
1.04
DSCR
$4,338
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $4,423 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$4,423
Mortgage P&I
56%
$2,439
Property Taxes
8%
$336
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477