Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.36% first-year return on $115k initial cash invested.
-1.36%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$3,830
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,800
Closing costs
1%
$4,640
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$3,961
Mortgage P&I
61%
$2,323
Property Taxes
5%
$174
Home Insurance
4%
$162
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421