Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $117k initial cash invested.
-21.11%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$2,805
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $4,871 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,700
Closing costs
1%
$4,735
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$4,871
Mortgage P&I
94%
$2,635
Property Taxes
36%
$1,002
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309