Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $117k initial cash invested.
-8.94%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,638
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$4,509
Mortgage P&I
64%
$2,317
Property Taxes
22%
$784
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400