Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $116k initial cash invested.
-5.22%
Cash On Cash
4.8%
Cap Rate
0.84
DSCR
$3,651
Rent
-$505
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,380
Closing costs
1%
$4,669
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$4,156
Mortgage P&I
61%
$2,228
Property Taxes
14%
$520
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402