Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $117k initial cash invested.
-4.34%
Cash On Cash
5.19%
Cap Rate
0.89
DSCR
$4,058
Rent
-$424
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,460
Closing costs
1%
$4,723
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,058
Total Expenses
$4,482
Mortgage P&I
57%
$2,305
Property Taxes
15%
$622
Home Insurance
4%
$170
HOA
0%
$6
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446