Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $114k initial cash invested.
-0.05%
Cash On Cash
6.31%
Cap Rate
1.08
DSCR
$4,528
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$4,533
Mortgage P&I
49%
$2,235
Property Taxes
13%
$592
Home Insurance
4%
$167
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498