Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $119k initial cash invested.
-4.99%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,858
Rent
-$496
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
$3,858
Total Expenses
$4,354
Mortgage P&I
62%
$2,377
Property Taxes
13%
$496
Home Insurance
4%
$170
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424