Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $109k initial cash invested.
-4.85%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$3,094
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,535
Mortgage P&I
69%
$2,145
Property Taxes
4%
$136
Home Insurance
5%
$154
HOA
2%
$48
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340