Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $119k initial cash invested.
-5.32%
Cash On Cash
5.3%
Cap Rate
0.85
DSCR
$3,838
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,364 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,840
Closing costs
1%
$4,792
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,364
Mortgage P&I
65%
$2,489
Property Taxes
10%
$401
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422