Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.71% first-year return on $109k initial cash invested.
-0.71%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$3,444
Rent
-$65
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
6.4%
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
$3,444
Total Expenses
$3,509
Mortgage P&I
63%
$2,171
Property Taxes
0%
$15
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379