Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.9% first-year return on $116k initial cash invested.
-3.9%
Cash On Cash
5.26%
Cap Rate
0.9
DSCR
$3,618
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$3,994
Mortgage P&I
63%
$2,271
Property Taxes
9%
$329
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398