Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $117k initial cash invested.
-3.91%
Cash On Cash
5.22%
Cap Rate
0.89
DSCR
$3,375
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,755
Mortgage P&I
68%
$2,288
Property Taxes
5%
$152
Home Insurance
5%
$168
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371