Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $116k initial cash invested.
-6.15%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$3,220
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,180
Closing costs
1%
$4,659
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$3,814
Mortgage P&I
72%
$2,311
Property Taxes
8%
$252
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354