Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $118k initial cash invested.
-12.94%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,878
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $4,149 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$4,149
Mortgage P&I
82%
$2,358
Property Taxes
21%
$593
Home Insurance
6%
$170
HOA
2%
$50
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317