Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $118k initial cash invested.
-12.24%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,300
Rent
-$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $3,501 expenses = $1,201 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,300
Total Expenses
$3,501
Mortgage P&I
103%
$2,370
Property Taxes
8%
$183
Home Insurance
7%
$166
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253