Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $119k initial cash invested.
-12.47%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$3,352
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $4,589 expenses = $1,237 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$4,589
Mortgage P&I
76%
$2,557
Property Taxes
14%
$454
Home Insurance
5%
$174
HOA
8%
$264
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369