Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $119k initial cash invested.
-8.29%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$3,310
Rent
-$825
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,310
Total Expenses
$4,135
Mortgage P&I
70%
$2,317
Property Taxes
16%
$522
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364