Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.1% first-year return on $117k initial cash invested.
-4.1%
Cash On Cash
5.1%
Cap Rate
0.89
DSCR
$3,720
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,998
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$4,119
Mortgage P&I
60%
$2,249
Property Taxes
6%
$206
Home Insurance
4%
$164
HOA
6%
$235
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409