Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $118k initial cash invested.
-6.3%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$3,584
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$4,205
Mortgage P&I
66%
$2,370
Property Taxes
13%
$451
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394