Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $119k initial cash invested.
-6.74%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$3,994
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $4,662 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,200
Closing costs
1%
$4,810
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$4,662
Mortgage P&I
60%
$2,383
Property Taxes
19%
$763
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439