Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $118k initial cash invested.
-6.26%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$3,700
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,460
Closing costs
1%
$4,773
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$4,317
Mortgage P&I
64%
$2,372
Property Taxes
10%
$379
Home Insurance
5%
$167
HOA
4%
$141
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407