Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $117k initial cash invested.
-2.02%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$3,938
Rent
-$196
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,860
Closing costs
1%
$4,693
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$4,134
Mortgage P&I
60%
$2,360
Property Taxes
6%
$243
Home Insurance
4%
$170
HOA
1%
$21
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433