Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $116k initial cash invested.
-2.61%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$3,705
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,705
Total Expenses
$3,957
Mortgage P&I
59%
$2,193
Property Taxes
9%
$331
Home Insurance
5%
$173
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408