Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.71% first-year return on $111k initial cash invested.
-3.71%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$3,309
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,654
Mortgage P&I
66%
$2,200
Property Taxes
5%
$174
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364