Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $109k initial cash invested.
-14.16%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,284
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,400
Closing costs
1%
$4,320
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$3,567
Mortgage P&I
91%
$2,071
Property Taxes
25%
$571
Home Insurance
7%
$149
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251