Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $116k initial cash invested.
-6.26%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$3,184
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,720
Closing costs
1%
$4,686
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$3,791
Mortgage P&I
72%
$2,279
Property Taxes
9%
$278
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350