Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.45% first-year return on $114k initial cash invested.
-0.45%
Cash On Cash
6.09%
Cap Rate
1.06
DSCR
$4,372
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,520
Closing costs
1%
$4,576
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$4,415
Mortgage P&I
50%
$2,191
Property Taxes
13%
$576
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481