Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $116k initial cash invested.
-2.32%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$3,668
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$3,893
Mortgage P&I
62%
$2,292
Property Taxes
5%
$190
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403