Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $117k initial cash invested.
-13.37%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,175
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $3,484 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,760
Closing costs
1%
$4,738
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$3,484
Mortgage P&I
108%
$2,348
Property Taxes
10%
$222
Home Insurance
8%
$175
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239