Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $110k initial cash invested.
-0.19%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$3,808
Rent
-$17
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,740
Closing costs
1%
$4,387
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$3,825
Mortgage P&I
56%
$2,132
Property Taxes
6%
$222
Home Insurance
4%
$156
HOA
1%
$21
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419