Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.49% first-year return on $118k initial cash invested.
-1.49%
Cash On Cash
5.91%
Cap Rate
1.01
DSCR
$4,320
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,820
Closing costs
1%
$4,741
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$4,466
Mortgage P&I
53%
$2,307
Property Taxes
12%
$517
Home Insurance
4%
$168
HOA
0%
$5
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475