Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $111k initial cash invested.
-5.74%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$3,180
Rent
-$531
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,711
Mortgage P&I
68%
$2,156
Property Taxes
10%
$304
Home Insurance
5%
$158
HOA
0%
$12
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350