Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $118k initial cash invested.
-2.16%
Cash On Cash
5.65%
Cap Rate
0.98
DSCR
$4,034
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,960
Closing costs
1%
$4,748
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$4,246
Mortgage P&I
57%
$2,286
Property Taxes
10%
$423
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444