Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.7% first-year return on $115k initial cash invested.
-1.7%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,990
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,540
Closing costs
1%
$4,627
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$4,153
Mortgage P&I
57%
$2,294
Property Taxes
9%
$352
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439