Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $109k initial cash invested.
-5.61%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$3,249
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$3,760
Mortgage P&I
65%
$2,104
Property Taxes
12%
$400
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357