Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $117k initial cash invested.
-6.18%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,598
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,260
Closing costs
1%
$4,713
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$4,200
Mortgage P&I
65%
$2,342
Property Taxes
11%
$412
Home Insurance
5%
$168
HOA
2%
$54
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396