Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $117k initial cash invested.
-2.64%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$4,326
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,320
Closing costs
1%
$4,716
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,583
Mortgage P&I
53%
$2,281
Property Taxes
16%
$695
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476