Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.04% first-year return on $115k initial cash invested.
-0.04%
Cash On Cash
6.22%
Cap Rate
1.07
DSCR
$4,036
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$4,040
Mortgage P&I
55%
$2,237
Property Taxes
6%
$243
Home Insurance
4%
$166
HOA
1%
$23
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444