Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $110k initial cash invested.
-1.5%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$3,933
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,520
Closing costs
1%
$4,376
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,070
Mortgage P&I
54%
$2,125
Property Taxes
11%
$450
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433