Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $117k initial cash invested.
-6.19%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$4,078
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,140
Closing costs
1%
$4,707
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$4,681
Mortgage P&I
57%
$2,321
Property Taxes
10%
$406
Home Insurance
4%
$166
HOA
10%
$402
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449