Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.1% first-year return on $119k initial cash invested.
-1.1%
Cash On Cash
6.2%
Cap Rate
1.02
DSCR
$4,131
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,380
Closing costs
1%
$4,819
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$4,240
Mortgage P&I
59%
$2,433
Property Taxes
6%
$228
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454