Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $117k initial cash invested.
-1.3%
Cash On Cash
5.88%
Cap Rate
1.02
DSCR
$4,149
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$4,276
Mortgage P&I
55%
$2,278
Property Taxes
10%
$422
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456