Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $110k initial cash invested.
-8.66%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,883
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$3,678
Mortgage P&I
75%
$2,155
Property Taxes
3%
$84
Home Insurance
5%
$154
HOA
11%
$306
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317