Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $117k initial cash invested.
-1.48%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$4,214
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $4,358 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,214
Total Expenses
$4,358
Mortgage P&I
54%
$2,278
Property Taxes
12%
$499
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464