Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.21% first-year return on $114k initial cash invested.
-3.21%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$3,573
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,320
Closing costs
1%
$4,566
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,878
Mortgage P&I
62%
$2,221
Property Taxes
6%
$213
Home Insurance
4%
$157
HOA
2%
$72
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393