Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $111k initial cash invested.
-5.76%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$2,944
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,477
Mortgage P&I
75%
$2,218
Property Taxes
4%
$132
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324