Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.88% first-year return on $111k initial cash invested.
-2.88%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$3,732
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,999
Mortgage P&I
59%
$2,203
Property Taxes
10%
$370
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411