Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $118k initial cash invested.
-2.29%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$4,280
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,160
Closing costs
1%
$4,758
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$4,505
Mortgage P&I
54%
$2,313
Property Taxes
13%
$555
Home Insurance
4%
$182
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471