Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.5% first-year return on $118k initial cash invested.
-0.5%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$4,354
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,340
Closing costs
1%
$4,767
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$4,403
Mortgage P&I
53%
$2,305
Property Taxes
10%
$448
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479