Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $116k initial cash invested.
-3.2%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$3,753
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $4,062 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$4,062
Mortgage P&I
62%
$2,333
Property Taxes
7%
$250
Home Insurance
5%
$173
HOA
1%
$30
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413