Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $108k initial cash invested.
-1.55%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,762
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,902
Mortgage P&I
56%
$2,122
Property Taxes
9%
$330
Home Insurance
4%
$152
HOA
1%
$20
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414