Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $109k initial cash invested.
-6.68%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$3,222
Rent
-$609
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,831
Mortgage P&I
67%
$2,154
Property Taxes
13%
$423
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354