Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.49% first-year return on $118k initial cash invested.
-0.49%
Cash On Cash
6.19%
Cap Rate
1.04
DSCR
$3,777
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,825
Mortgage P&I
62%
$2,343
Property Taxes
1%
$33
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415