Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.78% first-year return on $116k initial cash invested.
-0.78%
Cash On Cash
6.03%
Cap Rate
1.04
DSCR
$4,112
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,900
Closing costs
1%
$4,645
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$4,187
Mortgage P&I
55%
$2,246
Property Taxes
8%
$348
Home Insurance
4%
$166
HOA
1%
$31
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452