Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $112k initial cash invested.
-2.9%
Cash On Cash
5.48%
Cap Rate
0.94
DSCR
$3,561
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$3,831
Mortgage P&I
61%
$2,170
Property Taxes
8%
$278
Home Insurance
4%
$158
HOA
0%
$15
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392