Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.3% first-year return on $117k initial cash invested.
-13.3%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,602
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $3,895 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$3,895
Mortgage P&I
90%
$2,343
Property Taxes
19%
$487
Home Insurance
6%
$164
HOA
1%
$17
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286