Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $116k initial cash invested.
-5.23%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$3,418
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,300
Closing costs
1%
$4,665
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$3,923
Mortgage P&I
66%
$2,267
Property Taxes
10%
$335
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376