Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $114k initial cash invested.
-9.12%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$2,460
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$3,329
Mortgage P&I
90%
$2,215
Property Taxes
5%
$117
Home Insurance
7%
$161
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271