Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.91% first-year return on $116k initial cash invested.
-7.91%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$3,705
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$4,467
Mortgage P&I
61%
$2,266
Property Taxes
21%
$778
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408