Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.92% first-year return on $117k initial cash invested.
-1.92%
Cash On Cash
5.81%
Cap Rate
0.99
DSCR
$3,958
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,145
Mortgage P&I
58%
$2,311
Property Taxes
8%
$323
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435