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 $114k initial cash invested.
-7.91%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$2,856
Rent
-$754
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$3,610
Mortgage P&I
78%
$2,228
Property Taxes
9%
$250
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314