Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $114k initial cash invested.
-6.48%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$2,817
Rent
-$618
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
6.5%
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
$2,817
Total Expenses
$3,435
Mortgage P&I
82%
$2,312
Property Taxes
0%
$3
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310