Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.2% first-year return on $116k initial cash invested.
-2.2%
Cash On Cash
5.63%
Cap Rate
0.98
DSCR
$4,304
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,400
Closing costs
1%
$4,670
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,517
Mortgage P&I
52%
$2,233
Property Taxes
15%
$656
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473