Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.25% first-year return on $116k initial cash invested.
-1.25%
Cash On Cash
5.86%
Cap Rate
1.01
DSCR
$3,741
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,220
Closing costs
1%
$4,661
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$3,862
Mortgage P&I
60%
$2,249
Property Taxes
5%
$174
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412