Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $116k initial cash invested.
-7.41%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$3,354
Rent
-$714
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
6.0%
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
$3,354
Total Expenses
$4,068
Mortgage P&I
67%
$2,239
Property Taxes
16%
$526
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369