Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $116k initial cash invested.
-4.58%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$3,838
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,480
Closing costs
1%
$4,674
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,281
Mortgage P&I
61%
$2,359
Property Taxes
12%
$450
Home Insurance
4%
$164
HOA
0%
$2
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422