Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $115k initial cash invested.
-3.33%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$3,834
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,480
Closing costs
1%
$4,624
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$4,153
Mortgage P&I
60%
$2,293
Property Taxes
10%
$394
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422