Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $117k initial cash invested.
-6.74%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$3,622
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,740
Closing costs
1%
$4,737
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$4,282
Mortgage P&I
64%
$2,324
Property Taxes
15%
$528
Home Insurance
5%
$172
HOA
1%
$26
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398