Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $114k initial cash invested.
-3.6%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$3,531
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,220
Closing costs
1%
$4,561
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,872
Mortgage P&I
64%
$2,266
Property Taxes
7%
$243
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388