Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $114k initial cash invested.
-9.8%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,859
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,240
Closing costs
1%
$4,562
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$3,788
Mortgage P&I
80%
$2,281
Property Taxes
7%
$188
Home Insurance
6%
$168
HOA
6%
$180
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314