Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $119k initial cash invested.
-0.84%
Cash On Cash
6.52%
Cap Rate
1.05
DSCR
$5,086
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $5,169 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$5,169
Mortgage P&I
49%
$2,486
Property Taxes
15%
$787
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559