Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $117k initial cash invested.
-15.82%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$1,860
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,560
Closing costs
1%
$4,728
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$3,406
Mortgage P&I
124%
$2,310
Property Taxes
16%
$294
Home Insurance
9%
$170
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$205