Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.95% first-year return on $101k initial cash invested.
-0.95%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$5,067
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,080
Closing costs
1%
$4,804
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,067
Total Expenses
$5,147
Mortgage P&I
48%
$2,425
Property Taxes
16%
$831
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557