Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.59% first-year return on $116k initial cash invested.
-0.59%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$4,772
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,620
Closing costs
1%
$4,681
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$4,829
Mortgage P&I
48%
$2,280
Property Taxes
15%
$734
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525