Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $116k initial cash invested.
-6.73%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$3,282
Rent
-$650
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,200
Closing costs
1%
$4,660
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$3,932
Mortgage P&I
68%
$2,244
Property Taxes
10%
$343
Home Insurance
5%
$166
HOA
2%
$64
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361