Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $116k initial cash invested.
-0.55%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$3,770
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,320
Closing costs
1%
$4,666
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,823
Mortgage P&I
60%
$2,256
Property Taxes
3%
$121
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415