Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $119k initial cash invested.
-4.05%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$3,532
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,460
Closing costs
1%
$4,823
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,935
Mortgage P&I
67%
$2,381
Property Taxes
4%
$146
Home Insurance
5%
$173
HOA
1%
$34
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389