Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $117k initial cash invested.
-6.44%
Cash On Cash
4.66%
Cap Rate
0.79
DSCR
$3,834
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,640
Closing costs
1%
$4,732
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$4,464
Mortgage P&I
60%
$2,315
Property Taxes
9%
$342
Home Insurance
4%
$171
HOA
9%
$333
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422