Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $117k initial cash invested.
-3.73%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$3,548
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,580
Closing costs
1%
$4,729
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,913
Mortgage P&I
65%
$2,307
Property Taxes
7%
$239
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390