Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $119k initial cash invested.
-2.38%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$4,896
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$5,131
Mortgage P&I
48%
$2,366
Property Taxes
18%
$896
Home Insurance
3%
$168
HOA
1%
$35
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539