Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $116k initial cash invested.
-8.87%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,214
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$4,069
Mortgage P&I
73%
$2,343
Property Taxes
14%
$464
Home Insurance
5%
$163
HOA
0%
$5
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354