Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $118k initial cash invested.
-5.8%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$3,348
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$3,919
Mortgage P&I
70%
$2,340
Property Taxes
8%
$273
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368