Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $117k initial cash invested.
-1.36%
Cash On Cash
5.83%
Cap Rate
1.01
DSCR
$4,004
Rent
-$132
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$4,136
Mortgage P&I
56%
$2,254
Property Taxes
9%
$358
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440