Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $117k initial cash invested.
-1.88%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$3,668
Rent
-$184
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,420
Closing costs
1%
$4,721
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$3,852
Mortgage P&I
62%
$2,281
Property Taxes
4%
$154
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403