Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $114k initial cash invested.
-6.3%
Cash On Cash
4.53%
Cap Rate
0.79
DSCR
$3,249
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$3,847
Mortgage P&I
67%
$2,190
Property Taxes
12%
$387
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357