Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.45% first-year return on $116k initial cash invested.
-3.45%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$4,114
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,300
Closing costs
1%
$4,665
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$4,447
Mortgage P&I
56%
$2,299
Property Taxes
14%
$582
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453