Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $117k initial cash invested.
-0.31%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$4,860
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,520
Closing costs
1%
$4,726
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,860
Total Expenses
$4,890
Mortgage P&I
49%
$2,365
Property Taxes
15%
$719
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535