Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $114k initial cash invested.
-5.65%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$3,344
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,883
Mortgage P&I
67%
$2,245
Property Taxes
5%
$156
Home Insurance
5%
$166
HOA
5%
$179
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368