Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $116k initial cash invested.
-5.44%
Cash On Cash
4.92%
Cap Rate
0.84
DSCR
$3,993
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,600
Closing costs
1%
$4,680
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$4,520
Mortgage P&I
57%
$2,284
Property Taxes
17%
$674
Home Insurance
4%
$164
HOA
1%
$40
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439