Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $109k initial cash invested.
-0.86%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$4,382
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$4,460
Mortgage P&I
48%
$2,120
Property Taxes
16%
$699
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482