Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $118k initial cash invested.
-5.93%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$3,939
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $4,524 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,524
Mortgage P&I
61%
$2,404
Property Taxes
15%
$605
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433