Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $109k initial cash invested.
-2.86%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$3,609
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,100
Closing costs
1%
$4,355
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$3,870
Mortgage P&I
59%
$2,138
Property Taxes
10%
$354
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397