Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $114k initial cash invested.
-2.08%
Cash On Cash
5.68%
Cap Rate
0.99
DSCR
$4,242
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$4,440
Mortgage P&I
52%
$2,199
Property Taxes
12%
$511
Home Insurance
4%
$161
HOA
3%
$126
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467