Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $117k initial cash invested.
-2.56%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$3,694
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,940
Closing costs
1%
$4,697
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,943
Mortgage P&I
62%
$2,288
Property Taxes
6%
$218
Home Insurance
4%
$164
HOA
0%
$17
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406