Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $110k initial cash invested.
-3.31%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$3,710
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$4,013
Mortgage P&I
57%
$2,132
Property Taxes
12%
$450
Home Insurance
4%
$156
HOA
0%
$15
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408