Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $111k initial cash invested.
-5.53%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$3,117
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,626
Mortgage P&I
71%
$2,210
Property Taxes
6%
$192
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343