Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $117k initial cash invested.
-2.26%
Cash On Cash
5.58%
Cap Rate
0.97
DSCR
$3,632
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,852
Mortgage P&I
62%
$2,260
Property Taxes
5%
$193
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400