Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $117k initial cash invested.
-3.48%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$3,396
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$3,735
Mortgage P&I
70%
$2,363
Property Taxes
1%
$46
Home Insurance
5%
$170
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374