Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $117k initial cash invested.
-2.72%
Cash On Cash
5.53%
Cap Rate
0.95
DSCR
$3,783
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,820
Closing costs
1%
$4,691
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$4,047
Mortgage P&I
60%
$2,276
Property Taxes
8%
$320
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416