Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $116k initial cash invested.
-10.55%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,750
Rent
-$1,017
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$3,767
Mortgage P&I
83%
$2,294
Property Taxes
14%
$376
Home Insurance
6%
$163
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302