Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $119k initial cash invested.
-3.07%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,742
Rent
-$305
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,420
Closing costs
1%
$4,821
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$4,047
Mortgage P&I
64%
$2,380
Property Taxes
6%
$219
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412