Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.9% first-year return on $116k initial cash invested.
-7.9%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$2,910
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$3,677
Mortgage P&I
79%
$2,297
Property Taxes
8%
$224
Home Insurance
6%
$164
HOA
0%
$4
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320