Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $117k initial cash invested.
-5.26%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$3,358
Rent
-$512
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,100
Closing costs
1%
$4,705
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,870
Mortgage P&I
68%
$2,289
Property Taxes
8%
$265
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369