Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $118k initial cash invested.
-9.25%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$2,636
Rent
-$911
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,400
Closing costs
1%
$4,770
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$3,547
Mortgage P&I
89%
$2,342
Property Taxes
5%
$143
Home Insurance
6%
$167
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290