Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $119k initial cash invested.
-0.09%
Cash On Cash
6.52%
Cap Rate
1.07
DSCR
$4,692
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,480
Closing costs
1%
$4,824
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$4,701
Mortgage P&I
52%
$2,443
Property Taxes
10%
$490
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516