Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $119k initial cash invested.
-4.07%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$4,074
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$4,479
Mortgage P&I
59%
$2,405
Property Taxes
13%
$516
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448