Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $118k initial cash invested.
-0.97%
Cash On Cash
6.43%
Cap Rate
1.03
DSCR
$3,958
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $4,053 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,780
Closing costs
1%
$4,739
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,053
Mortgage P&I
63%
$2,476
Property Taxes
2%
$64
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435